{ "ticker": { "uuid": "b546482b-c0b2-48b3-b57b-81ca2d16e710", "symbol": "AGEN", "name": "Agenus Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/b546482b-c0b2-48b3-b57b-81ca2d16e710/", "api_url": "https://sharemaestro.com/factors/api/tickers/b546482b-c0b2-48b3-b57b-81ca2d16e710/" }, "latest_snapshot": { "ticker": { "uuid": "b546482b-c0b2-48b3-b57b-81ca2d16e710", "symbol": "AGEN", "name": "Agenus Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/b546482b-c0b2-48b3-b57b-81ca2d16e710/", "api_url": "https://sharemaestro.com/factors/api/tickers/b546482b-c0b2-48b3-b57b-81ca2d16e710/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.52, "value": 0.84, "quality": 0.12, "momentum": 0.18, "coverage": 0.848, "confidence": 0.812, "delta": -5 }, "headline_factors": { "price": 5.98, "market_cap": 249021737.38, "pe_ratio": 3.8544, "earnings_yield": 0.2278, "ebitda_to_ev": 0.2419, "shareholder_yield": -0.1491, "roe": -0.292, "piotroski_f_score": 5, "momentum_12_1": -0.4916, "volatility_252d": 0.8608 }, "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": 3.8544, "ev_ebitda": 4.1345, "earnings_yield": 0.2278, "fcf_yield": -0.1655, "shareholder_yield": -0.1491 }, "quality": { "roe": -0.292, "roic": 1.8601, "gross_margin": 0.5214, "fcf_margin": -0.7019, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2446, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.0034, "momentum_12_1": -0.4916, "relative_strength": -0.2129 }, "scores": { "value_percentile": 0.84, "quality_percentile": 0.12, "momentum_percentile": 0.18, "growth_composite": 20, "yield_composite": 95, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.23, "os": 0.46, "value": 0.86, "quality": 0.09, "momentum": 0.05, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 2.0819, "earnings_yield": 0.2913, "shareholder_yield": -0.276, "roe": -0.292, "momentum_12_1": -0.358 }, { "week_end_date": "2026-06-14", "price": 3.3, "os": 0.48, "value": 0.86, "quality": 0.11, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 2.127, "earnings_yield": 0.2893, "shareholder_yield": -0.2701, "roe": -0.292, "momentum_12_1": -0.2383 }, { "week_end_date": "2026-06-21", "price": 3, "os": 0.49, "value": 0.86, "quality": 0.12, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 1.9336, "earnings_yield": 0.2983, "shareholder_yield": -0.2971, "roe": -0.292, "momentum_12_1": -0.3494 }, { "week_end_date": "2026-06-28", "price": 3.03, "os": 0.49, "value": 0.86, "quality": 0.12, "momentum": 0.06, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 1.953, "earnings_yield": 0.2974, "shareholder_yield": -0.2942, "roe": -0.292, "momentum_12_1": -0.2647 }, { "week_end_date": "2026-07-05", "price": 3.49, "os": 0.46, "value": 0.86, "quality": 0.1, "momentum": 0.05, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 2.2495, "earnings_yield": 0.2839, "shareholder_yield": -0.2554, "roe": -0.292, "momentum_12_1": -0.4679 }, { "week_end_date": "2026-07-12", "price": 3.35, "os": 0.48, "value": 0.86, "quality": 0.1, "momentum": 0.09, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 2.1592, "earnings_yield": 0.2878, "shareholder_yield": -0.2661, "roe": -0.292, "momentum_12_1": -0.5326 }, { "week_end_date": "2026-07-19", "price": 5.01, "os": 0.47, "value": 0.84, "quality": 0.11, "momentum": 0.1, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 3.2292, "earnings_yield": 0.2468, "shareholder_yield": -0.1779, "roe": -0.292, "momentum_12_1": -0.5122 }, { "week_end_date": "2026-07-26", "price": 5.98, "os": 0.52, "value": 0.84, "quality": 0.12, "momentum": 0.18, "confidence": 0.812, "coverage": 0.848, "pe_ratio": 3.8544, "earnings_yield": 0.2278, "shareholder_yield": -0.1491, "roe": -0.292, "momentum_12_1": -0.4916 } ], "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": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 114196000, "cost_of_revenue": 80360000, "gross_profit": 33836000, "ebit": 52190000, "ebitda": 62189000, "pretax_income": -3083000, "tax_provision": null, "net_income": 115000, "net_income_to_common": 115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 156250000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 29734000, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": -87000, "shares_issued": 36136000, "net_debt_issued": 2349000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 103463000, "cost_of_revenue": 156014000, "gross_profit": -52551000, "ebit": -114645000, "ebitda": -101302000, "pretax_income": -232271000, "tax_provision": null, "net_income": -227212000, "net_income_to_common": -227212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40437000, "total_current_assets": 45574000, "total_assets": 226271000, "short_term_debt": 9846000, "long_term_debt": 30473000, "total_debt": 94870000, "total_liabilities": 532695000, "total_equity": -326380000, "shares_outstanding": 21473000, "goodwill_and_intangibles": 27468000 }, "cash_flow": { "operating_cash_flow": -158315000, "capital_expenditure": 576000, "free_cash_flow": -157739000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 38823000, "net_debt_issued": 9519000 } } ], "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": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 53896000, "ebitda": 54479000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 53896000, "ebitda": 54479000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 53896000, "ebitda": 54479000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 53896000, "ebitda": 54479000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 53896000, "ebitda": 54479000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 53896000, "ebitda": 54479000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33736000, "cost_of_revenue": 583000, "gross_profit": 33153000, "ebit": 15054000, "ebitda": 15637000, "pretax_income": 39206000, "tax_provision": null, "net_income": 39226000, "net_income_to_common": 39226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34996000, "total_current_assets": 95284000, "total_assets": 186456000, "short_term_debt": 140652000, "long_term_debt": null, "total_debt": 304464000, "total_liabilities": 414439000, "total_equity": -221221000, "shares_outstanding": 38285000, "goodwill_and_intangibles": 27051000 }, "cash_flow": { "operating_cash_flow": -35950000, "capital_expenditure": 0, "free_cash_flow": -35950000, "dividends_paid": null, "share_repurchases": -27000, "shares_issued": 7419000, "net_debt_issued": -8440000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34204000, "cost_of_revenue": 7511000, "gross_profit": 26693000, "ebit": 5407000, "ebitda": 6004000, "pretax_income": -10612000, "tax_provision": null, "net_income": -10578000, "net_income_to_common": -10578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 155114000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 35320397, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -16618000, "capital_expenditure": 582000, "free_cash_flow": -16036000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8611000, "net_debt_issued": 7008000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34204000, "cost_of_revenue": 7511000, "gross_profit": 26693000, "ebit": 5407000, "ebitda": 6004000, "pretax_income": -10612000, "tax_provision": null, "net_income": -10578000, "net_income_to_common": -10578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 155114000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 35320397, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -16618000, "capital_expenditure": 582000, "free_cash_flow": -16036000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8611000, "net_debt_issued": 7008000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34204000, "cost_of_revenue": 7511000, "gross_profit": 26693000, "ebit": 5407000, "ebitda": 6004000, "pretax_income": -10612000, "tax_provision": null, "net_income": -10578000, "net_income_to_common": -10578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 155114000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 35320397, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -16618000, "capital_expenditure": 582000, "free_cash_flow": -16036000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8611000, "net_debt_issued": 7008000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34204000, "cost_of_revenue": 7511000, "gross_profit": 26693000, "ebit": 5407000, "ebitda": 6004000, "pretax_income": -10612000, "tax_provision": null, "net_income": -10578000, "net_income_to_common": -10578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 155114000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 35320397, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -16618000, "capital_expenditure": 582000, "free_cash_flow": -16036000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8611000, "net_debt_issued": 7008000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34204000, "cost_of_revenue": 7511000, "gross_profit": 26693000, "ebit": 5407000, "ebitda": 6004000, "pretax_income": -10612000, "tax_provision": null, "net_income": -10578000, "net_income_to_common": -10578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2998000, "total_current_assets": 133436000, "total_assets": 226798000, "short_term_debt": 155114000, "long_term_debt": null, "total_debt": 334899000, "total_liabilities": 504659000, "total_equity": -271111000, "shares_outstanding": 35320397, "goodwill_and_intangibles": 27129000 }, "cash_flow": { "operating_cash_flow": -16618000, "capital_expenditure": 582000, "free_cash_flow": -16036000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8611000, "net_debt_issued": 7008000 } } ] }, "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }