{ "ticker": { "uuid": "b2125623-bf59-45e3-ac3d-3671d8bc45df", "symbol": "TCX", "name": "Tucows Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/b2125623-bf59-45e3-ac3d-3671d8bc45df/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2125623-bf59-45e3-ac3d-3671d8bc45df/" }, "latest_snapshot": { "ticker": { "uuid": "b2125623-bf59-45e3-ac3d-3671d8bc45df", "symbol": "TCX", "name": "Tucows Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/b2125623-bf59-45e3-ac3d-3671d8bc45df/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2125623-bf59-45e3-ac3d-3671d8bc45df/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.31, "value": 0.41, "quality": 0.39, "momentum": 0.4, "coverage": 0.818, "confidence": 0.793, "delta": 17 }, "headline_factors": { "price": 10.22, "market_cap": 113944548.06, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0666, "shareholder_yield": 0, "roe": 0.4345, "piotroski_f_score": 4, "momentum_12_1": -0.3857, "volatility_252d": 0.5312 }, "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": 15.0081, "earnings_yield": null, "fcf_yield": 0.0348, "shareholder_yield": 0 }, "quality": { "roe": 0.4345, "roic": -0.066, "gross_margin": 0.241, "fcf_margin": 0.0674, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.062, "eps_growth_1y": null, "fcf_growth_1y": 0.1876 }, "momentum": { "price_return_12m": -0.529, "momentum_12_1": -0.3857, "relative_strength": -0.7251 }, "scores": { "value_percentile": 0.41, "quality_percentile": 0.39, "momentum_percentile": 0.4, "growth_composite": 60, "yield_composite": 58, "overall_composite": 69, "os_score": 0.31, "factor_coverage": 0.818, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.64, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.2125 }, { "week_end_date": "2026-06-14", "price": 13.36, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.2658 }, { "week_end_date": "2026-06-21", "price": 13.33, "os": 0.72, "value": 0.6, "quality": 0.58, "momentum": 0.61, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.2399 }, { "week_end_date": "2026-06-28", "price": 13.94, "os": 0.44, "value": 0.47, "quality": 0.45, "momentum": 0.45, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.2218 }, { "week_end_date": "2026-07-05", "price": 13.42, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.3353 }, { "week_end_date": "2026-07-12", "price": 10.89, "os": 0.48, "value": 0.47, "quality": 0.46, "momentum": 0.48, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.4127 }, { "week_end_date": "2026-07-19", "price": 10.22, "os": 0.31, "value": 0.41, "quality": 0.39, "momentum": 0.4, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.3857 } ], "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": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -10129000, "ebitda": 230337000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -10129000, "ebitda": 230337000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -10129000, "ebitda": 230337000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -10129000, "ebitda": 230337000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -10129000, "ebitda": 230337000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -15058000, "ebitda": 225408000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 142734000, "long_term_debt": 481177000, "total_debt": 681734000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5423000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362275000, "cost_of_revenue": 279246000, "gross_profit": 83029000, "ebit": -47441000, "ebitda": -1821000, "pretax_income": -101874000, "tax_provision": 7986000, "net_income": -109860000, "net_income_to_common": -109860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56903000, "total_current_assets": 205382000, "total_assets": 758796000, "short_term_debt": 5150000, "long_term_debt": 482072000, "total_debt": 513121000, "total_liabilities": 854096000, "total_equity": -95300000, "shares_outstanding": 10967581, "goodwill_and_intangibles": 155165000 }, "cash_flow": { "operating_cash_flow": -19745000, "capital_expenditure": 56460000, "free_cash_flow": 36715000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 46466000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 362275000, "cost_of_revenue": 279246000, "gross_profit": 83029000, "ebit": -47441000, "ebitda": -1821000, "pretax_income": -101874000, "tax_provision": 7986000, "net_income": -109860000, "net_income_to_common": -109860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56903000, "total_current_assets": 205382000, "total_assets": 758796000, "short_term_debt": 5150000, "long_term_debt": 482072000, "total_debt": 513121000, "total_liabilities": 854096000, "total_equity": -95300000, "shares_outstanding": 10967581, "goodwill_and_intangibles": 155165000 }, "cash_flow": { "operating_cash_flow": -19745000, "capital_expenditure": 56460000, "free_cash_flow": 36715000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 46466000 } } ], "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": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -29580000, "ebitda": 27335000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 695538000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "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": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -29580000, "ebitda": 27335000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 695538000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "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": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -29580000, "ebitda": 27335000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 695538000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "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": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -29580000, "ebitda": 27335000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 695538000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "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": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -29580000, "ebitda": 27335000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 695538000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "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": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -2241000, "ebitda": 54674000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 695538000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "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": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "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": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "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": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "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": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "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": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 5771000, "long_term_debt": 481177000, "total_debt": 544771000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "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": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 142734000, "long_term_debt": 481177000, "total_debt": 681734000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "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/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }