{ "ticker": { "uuid": "b761a6a4-9c62-4a51-b6b2-204cfbf22d00", "symbol": "GEG", "name": "Great Elm Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/b761a6a4-9c62-4a51-b6b2-204cfbf22d00/", "api_url": "https://sharemaestro.com/factors/api/tickers/b761a6a4-9c62-4a51-b6b2-204cfbf22d00/" }, "latest_snapshot": { "ticker": { "uuid": "b761a6a4-9c62-4a51-b6b2-204cfbf22d00", "symbol": "GEG", "name": "Great Elm Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/b761a6a4-9c62-4a51-b6b2-204cfbf22d00/", "api_url": "https://sharemaestro.com/factors/api/tickers/b761a6a4-9c62-4a51-b6b2-204cfbf22d00/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.44, "value": 0.72, "quality": 0.11, "momentum": 0.29, "coverage": 0.848, "confidence": 0.812, "delta": 19 }, "headline_factors": { "price": 2.18, "market_cap": 68358277.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1042, "roe": -0.5757, "piotroski_f_score": 3, "momentum_12_1": 0.1198, "volatility_252d": 0.4542 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": 0.135, "shareholder_yield": 0.1042 }, "quality": { "roe": -0.5757, "roic": -0.2386, "gross_margin": 0.0338, "fcf_margin": 0.5019, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.163, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.0046, "momentum_12_1": 0.1198, "relative_strength": -0.2116 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.11, "momentum_percentile": 0.29, "growth_composite": 25, "yield_composite": 12, "overall_composite": 56, "os_score": 0.44, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.28, "os": 0.42, "value": 0.7, "quality": 0.12, "momentum": 0.26, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0997, "roe": -0.5757, "momentum_12_1": -0.0183 }, { "week_end_date": "2026-06-14", "price": 2.25, "os": 0.39, "value": 0.71, "quality": 0.12, "momentum": 0.19, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.101, "roe": -0.5757, "momentum_12_1": -0.0137 }, { "week_end_date": "2026-06-21", "price": 2.76, "os": 0.38, "value": 0.65, "quality": 0.11, "momentum": 0.32, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0823, "roe": -0.5757, "momentum_12_1": -0.0526 }, { "week_end_date": "2026-06-28", "price": 2.43, "os": 0.41, "value": 0.69, "quality": 0.12, "momentum": 0.27, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0935, "roe": -0.5757, "momentum_12_1": 0.0644 }, { "week_end_date": "2026-07-05", "price": 2.2, "os": 0.45, "value": 0.72, "quality": 0.12, "momentum": 0.3, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1033, "roe": -0.5757, "momentum_12_1": 0.1014 }, { "week_end_date": "2026-07-12", "price": 2.17, "os": 0.64, "value": 0.72, "quality": 0.12, "momentum": 0.66, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1047, "roe": -0.5757, "momentum_12_1": 0.087 }, { "week_end_date": "2026-07-19", "price": 2.17, "os": 0.63, "value": 0.72, "quality": 0.11, "momentum": 0.66, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1045, "roe": -0.5757, "momentum_12_1": 0.3731 }, { "week_end_date": "2026-07-26", "price": 2.18, "os": 0.44, "value": 0.72, "quality": 0.11, "momentum": 0.29, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1042, "roe": -0.5757, "momentum_12_1": 0.1198 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16316000, "cost_of_revenue": 16424000, "gross_profit": -108000, "ebit": 19793000, "ebitda": 21042000, "pretax_income": 15636000, "tax_provision": 86000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34510000, "total_current_assets": 137897000, "total_assets": 153937000, "short_term_debt": 355000, "long_term_debt": 60975000, "total_debt": 62590000, "total_liabilities": 73271000, "total_equity": 70318000, "shares_outstanding": 38817000, "goodwill_and_intangibles": 12449000 }, "cash_flow": { "operating_cash_flow": -9006000, "capital_expenditure": 0, "free_cash_flow": -9006000, "dividends_paid": null, "share_repurchases": -7239000, "shares_issued": null, "net_debt_issued": -1757000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17834000, "cost_of_revenue": 16857000, "gross_profit": 977000, "ebit": 3493000, "ebitda": 4601000, "pretax_income": -841000, "tax_provision": 101000, "net_income": -1388000, "net_income_to_common": -1388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50518000, "total_current_assets": 127570000, "total_assets": 140446000, "short_term_debt": 137000, "long_term_debt": 60990000, "total_debt": 61184000, "total_liabilities": 70251000, "total_equity": 62714000, "shares_outstanding": 29962000, "goodwill_and_intangibles": 11037000 }, "cash_flow": { "operating_cash_flow": -15555000, "capital_expenditure": 0, "free_cash_flow": -15555000, "dividends_paid": null, "share_repurchases": -2104000, "shares_issued": null, "net_debt_issued": -2076000 } } ], "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -12400000, "ebitda": -12087000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63490999, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -12400000, "ebitda": -12087000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63490999, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -12400000, "ebitda": -12087000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63490999, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -12400000, "ebitda": -12087000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63491000, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -12400000, "ebitda": -12087000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63491000, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -12400000, "ebitda": -12087000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63491000, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3418000, "cost_of_revenue": 313000, "gross_profit": 3105000, "ebit": -3970000, "ebitda": -3657000, "pretax_income": -13433000, "tax_provision": 87000, "net_income": -13724000, "net_income_to_common": -13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47012000, "total_current_assets": 97221000, "total_assets": 111784000, "short_term_debt": 346000, "long_term_debt": 62138000, "total_debt": 63491000, "total_liabilities": 71944000, "total_equity": 39840000, "shares_outstanding": 30763000, "goodwill_and_intangibles": 11596000 }, "cash_flow": { "operating_cash_flow": 5827000, "capital_expenditure": 0, "free_cash_flow": 5827000, "dividends_paid": null, "share_repurchases": -2829000, "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": 3011000, "cost_of_revenue": 4935000, "gross_profit": -1924000, "ebit": -15580000, "ebitda": -15268000, "pretax_income": -16602000, "tax_provision": -54000, "net_income": -15754000, "net_income_to_common": -15754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57585000, "total_current_assets": 120500000, "total_assets": 135488000, "short_term_debt": 355000, "long_term_debt": 62043000, "total_debt": 63486000, "total_liabilities": 75798000, "total_equity": 55762000, "shares_outstanding": 31624000, "goodwill_and_intangibles": 11874000 }, "cash_flow": { "operating_cash_flow": -1891000, "capital_expenditure": 0, "free_cash_flow": -1891000, "dividends_paid": null, "share_repurchases": -2619000, "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": 3011000, "cost_of_revenue": 4935000, "gross_profit": -1924000, "ebit": -15580000, "ebitda": -15268000, "pretax_income": -16602000, "tax_provision": -54000, "net_income": -15754000, "net_income_to_common": -15754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57585000, "total_current_assets": 120500000, "total_assets": 135488000, "short_term_debt": 355000, "long_term_debt": 62043000, "total_debt": 63486000, "total_liabilities": 75798000, "total_equity": 55762000, "shares_outstanding": 31624000, "goodwill_and_intangibles": 11874000 }, "cash_flow": { "operating_cash_flow": -1891000, "capital_expenditure": 0, "free_cash_flow": -1891000, "dividends_paid": null, "share_repurchases": -2619000, "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": 3011000, "cost_of_revenue": 4935000, "gross_profit": -1924000, "ebit": -15580000, "ebitda": -15268000, "pretax_income": -16602000, "tax_provision": -54000, "net_income": -15754000, "net_income_to_common": -15754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57585000, "total_current_assets": 120500000, "total_assets": 135488000, "short_term_debt": 355000, "long_term_debt": 62043000, "total_debt": 63486000, "total_liabilities": 75798000, "total_equity": 55762000, "shares_outstanding": 31624000, "goodwill_and_intangibles": 11874000 }, "cash_flow": { "operating_cash_flow": -1891000, "capital_expenditure": 0, "free_cash_flow": -1891000, "dividends_paid": null, "share_repurchases": -2619000, "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": 3011000, "cost_of_revenue": 4935000, "gross_profit": -1924000, "ebit": -15580000, "ebitda": -15268000, "pretax_income": -16602000, "tax_provision": -54000, "net_income": -15754000, "net_income_to_common": -15754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57585000, "total_current_assets": 120500000, "total_assets": 135488000, "short_term_debt": 355000, "long_term_debt": 62043000, "total_debt": 63486000, "total_liabilities": 75798000, "total_equity": 55762000, "shares_outstanding": 31624000, "goodwill_and_intangibles": 11874000 }, "cash_flow": { "operating_cash_flow": -1891000, "capital_expenditure": 0, "free_cash_flow": -1891000, "dividends_paid": null, "share_repurchases": -2619000, "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": 3011000, "cost_of_revenue": 4935000, "gross_profit": -1924000, "ebit": -15580000, "ebitda": -15268000, "pretax_income": -16602000, "tax_provision": -54000, "net_income": -15754000, "net_income_to_common": -15754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57585000, "total_current_assets": 120500000, "total_assets": 135488000, "short_term_debt": 355000, "long_term_debt": 62043000, "total_debt": 63486000, "total_liabilities": 75798000, "total_equity": 55762000, "shares_outstanding": 31624000, "goodwill_and_intangibles": 11874000 }, "cash_flow": { "operating_cash_flow": -1891000, "capital_expenditure": 0, "free_cash_flow": -1891000, "dividends_paid": null, "share_repurchases": -2619000, "shares_issued": null, "net_debt_issued": null } } ] }, "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-06-30" }, "schema": { "public_fields_only": true } }