{
  "ticker": {
    "uuid": "ba85fc2a-c03e-495a-b560-6f25e5dc49d8",
    "symbol": "MRVI",
    "name": "Maravai Lifesciences Holdings\u00a0Inc",
    "exchange": "NASDAQ",
    "exchange_name": "NASDAQ",
    "country": "US",
    "currency": "USD",
    "sector": "Healthcare",
    "industry": "Biotechnology",
    "page_url": "https://sharemaestro.com/factors/ticker/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/",
    "api_url": "https://sharemaestro.com/factors/api/tickers/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/"
  },
  "latest_snapshot": {
    "ticker": {
      "uuid": "ba85fc2a-c03e-495a-b560-6f25e5dc49d8",
      "symbol": "MRVI",
      "name": "Maravai Lifesciences Holdings\u00a0Inc",
      "exchange": "NASDAQ",
      "exchange_name": "NASDAQ",
      "country": "US",
      "currency": "USD",
      "sector": "Healthcare",
      "industry": "Biotechnology",
      "page_url": "https://sharemaestro.com/factors/ticker/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/",
      "api_url": "https://sharemaestro.com/factors/api/tickers/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/"
    },
    "week_end_date": "2026-07-26",
    "universe": "USD_US",
    "score": {
      "os": 0.2,
      "value": 0.22,
      "quality": 0.03,
      "momentum": 0.96,
      "coverage": 0.788,
      "confidence": 0.755,
      "delta": 0
    },
    "headline_factors": {
      "price": 6.76,
      "market_cap": 997141668.64,
      "pe_ratio": null,
      "earnings_yield": null,
      "ebitda_to_ev": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "piotroski_f_score": 1,
      "momentum_12_1": 1.3123,
      "volatility_252d": 0.6703
    },
    "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": -0.0216,
        "shareholder_yield": 0
      },
      "quality": {
        "roe": -0.4942,
        "roic": -0.3859,
        "gross_margin": 0.29,
        "fcf_margin": -0.1327,
        "piotroski_f_score": 1
      },
      "growth": {
        "revenue_growth_1y": -0.1535,
        "eps_growth_1y": null,
        "fcf_growth_1y": -1.7388
      },
      "momentum": {
        "price_return_12m": 1.513,
        "momentum_12_1": 1.3123,
        "relative_strength": 1.2968
      },
      "scores": {
        "value_percentile": 0.22,
        "quality_percentile": 0.03,
        "momentum_percentile": 0.96,
        "growth_composite": 85,
        "yield_composite": 67,
        "overall_composite": 80,
        "os_score": 0.2,
        "factor_coverage": 0.788,
        "signal_confidence": 0.755
      }
    }
  },
  "factor_history": [
    {
      "week_end_date": "2026-06-07",
      "price": 5.02,
      "os": 0.22,
      "value": 0.25,
      "quality": 0.03,
      "momentum": 0.92,
      "confidence": 0.788,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 1.0293
    },
    {
      "week_end_date": "2026-06-14",
      "price": 4.98,
      "os": 0.21,
      "value": 0.25,
      "quality": 0.03,
      "momentum": 0.9,
      "confidence": 0.788,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 0.9484
    },
    {
      "week_end_date": "2026-06-21",
      "price": 5.2,
      "os": 0.23,
      "value": 0.25,
      "quality": 0.03,
      "momentum": 0.94,
      "confidence": 0.788,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 1.1359
    },
    {
      "week_end_date": "2026-06-28",
      "price": 6.22,
      "os": 0.19,
      "value": 0.24,
      "quality": 0.03,
      "momentum": 0.86,
      "confidence": 0.788,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 0.9433
    },
    {
      "week_end_date": "2026-07-05",
      "price": 6.04,
      "os": 0.21,
      "value": 0.25,
      "quality": 0.03,
      "momentum": 0.93,
      "confidence": 0.781,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 0.8801
    },
    {
      "week_end_date": "2026-07-12",
      "price": 6.09,
      "os": 0.21,
      "value": 0.24,
      "quality": 0.03,
      "momentum": 0.94,
      "confidence": 0.772,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 0.8242
    },
    {
      "week_end_date": "2026-07-19",
      "price": 7.24,
      "os": 0.2,
      "value": 0.22,
      "quality": 0.02,
      "momentum": 0.96,
      "confidence": 0.764,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 1.1399
    },
    {
      "week_end_date": "2026-07-26",
      "price": 6.76,
      "os": 0.2,
      "value": 0.22,
      "quality": 0.03,
      "momentum": 0.96,
      "confidence": 0.755,
      "coverage": 0.788,
      "pe_ratio": null,
      "earnings_yield": null,
      "shareholder_yield": 0,
      "roe": -0.4942,
      "momentum_12_1": 1.3123
    }
  ],
  "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": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "annual",
        "fiscal_year": 2025,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 185743000,
          "cost_of_revenue": 152353000,
          "gross_profit": 33390000,
          "ebit": -207982000,
          "ebitda": -147111000,
          "pretax_income": -234974000,
          "tax_provision": -4212000,
          "net_income": -130773000,
          "net_income_to_common": -130773000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -57573000,
          "capital_expenditure": 13149000,
          "free_cash_flow": -44424000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -5440000
        }
      },
      {
        "period_end_date": "2024-12-31",
        "period_type": "annual",
        "fiscal_year": 2024,
        "fiscal_quarter": null,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 259185000,
          "cost_of_revenue": 150876000,
          "gross_profit": 108309000,
          "ebit": -213782000,
          "ebitda": -156917000,
          "pretax_income": -261482000,
          "tax_provision": -1860000,
          "net_income": -144846000,
          "net_income_to_common": -144846000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 322399000,
          "total_current_assets": 429146000,
          "total_assets": 1008244000,
          "short_term_debt": 13713000,
          "long_term_debt": 290492000,
          "total_debt": 376692000,
          "total_liabilities": 431035000,
          "total_equity": 325292000,
          "shares_outstanding": 137906000,
          "goodwill_and_intangibles": 354835000
        },
        "cash_flow": {
          "operating_cash_flow": 7465000,
          "capital_expenditure": 29658000,
          "free_cash_flow": 37123000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -233440000
        }
      }
    ],
    "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": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": -779000,
          "ebitda": 12199000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 270880000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": -779000,
          "ebitda": 12199000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 270880000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": -779000,
          "ebitda": 12199000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 270880000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": -779000,
          "ebitda": 12199000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 270880000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": -779000,
          "ebitda": 12199000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 270880000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": -779000,
          "ebitda": 12199000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 270880000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2026-03-31",
        "period_type": "quarterly",
        "fiscal_year": 2026,
        "fiscal_quarter": 1,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 65837000,
          "cost_of_revenue": 32136000,
          "gross_profit": 33701000,
          "ebit": 2474000,
          "ebitda": 15452000,
          "pretax_income": -6528000,
          "tax_provision": -151000,
          "net_income": -3733000,
          "net_income_to_common": -3733000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 165922000,
          "total_current_assets": 251736000,
          "total_assets": 713217000,
          "short_term_debt": 5440000,
          "long_term_debt": 235571000,
          "total_debt": 35309000,
          "total_liabilities": 344134000,
          "total_equity": 211564000,
          "shares_outstanding": 146426000,
          "goodwill_and_intangibles": 274316000
        },
        "cash_flow": {
          "operating_cash_flow": 8665000,
          "capital_expenditure": 4437000,
          "free_cash_flow": 13102000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -51360000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 49866000,
          "cost_of_revenue": 37624000,
          "gross_profit": 12242000,
          "ebit": -56454000,
          "ebitda": -41721000,
          "pretax_income": -63009000,
          "tax_provision": 6000,
          "net_income": -35681000,
          "net_income_to_common": -35681000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -22768000,
          "capital_expenditure": 2114000,
          "free_cash_flow": -20654000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -790000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 49866000,
          "cost_of_revenue": 37624000,
          "gross_profit": 12242000,
          "ebit": -56454000,
          "ebitda": -41721000,
          "pretax_income": -63009000,
          "tax_provision": 6000,
          "net_income": -35681000,
          "net_income_to_common": -35681000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -22768000,
          "capital_expenditure": 2114000,
          "free_cash_flow": -20654000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -790000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 49866000,
          "cost_of_revenue": 37624000,
          "gross_profit": 12242000,
          "ebit": -56454000,
          "ebitda": -41721000,
          "pretax_income": -63009000,
          "tax_provision": 6000,
          "net_income": -35681000,
          "net_income_to_common": -35681000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -22768000,
          "capital_expenditure": 2114000,
          "free_cash_flow": -20654000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -790000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 49866000,
          "cost_of_revenue": 37624000,
          "gross_profit": 12242000,
          "ebit": -56454000,
          "ebitda": -41721000,
          "pretax_income": -63009000,
          "tax_provision": 6000,
          "net_income": -35681000,
          "net_income_to_common": -35681000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -22768000,
          "capital_expenditure": 2114000,
          "free_cash_flow": -20654000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -790000
        }
      },
      {
        "period_end_date": "2025-12-31",
        "period_type": "quarterly",
        "fiscal_year": 2025,
        "fiscal_quarter": 4,
        "currency_reported": "USD",
        "is_restated": false,
        "income_statement": {
          "revenue": 49866000,
          "cost_of_revenue": 37624000,
          "gross_profit": 12242000,
          "ebit": -56454000,
          "ebitda": -41721000,
          "pretax_income": -63009000,
          "tax_provision": 6000,
          "net_income": -35681000,
          "net_income_to_common": -35681000,
          "eps_basic": null,
          "eps_diluted": null,
          "shares_basic": null,
          "shares_diluted": null
        },
        "balance_sheet": {
          "cash_and_equivalents": 216890000,
          "total_current_assets": 296251000,
          "total_assets": 770577000,
          "short_term_debt": 5440000,
          "long_term_debt": 286331000,
          "total_debt": 35581000,
          "total_liabilities": 397866000,
          "total_equity": 212379000,
          "shares_outstanding": 145074000,
          "goodwill_and_intangibles": 280972000
        },
        "cash_flow": {
          "operating_cash_flow": -22768000,
          "capital_expenditure": 2114000,
          "free_cash_flow": -20654000,
          "dividends_paid": null,
          "share_repurchases": null,
          "shares_issued": null,
          "net_debt_issued": -790000
        }
      }
    ]
  },
  "strategy_matches": [
    {
      "key": "sector_relative",
      "name": "Cheapest in Sector",
      "slug": "sector-relative",
      "group": "value",
      "page_url": "/factors/sector-relative/"
    },
    {
      "key": "risk_adj_momentum",
      "name": "Risk-Adjusted Momentum",
      "slug": "risk-adj-momentum",
      "group": "momentum",
      "page_url": "/factors/risk-adj-momentum/"
    },
    {
      "key": "shareholder_yield",
      "name": "Shareholder Yield",
      "slug": "shareholder-yield",
      "group": "income",
      "page_url": "/factors/shareholder-yield/"
    }
  ],
  "coverage": {
    "factor_history_points": 8,
    "annual_financial_periods": 8,
    "quarterly_financial_periods": 12,
    "latest_factor_week": "2026-07-26",
    "latest_financials_period_end": "2025-12-31"
  },
  "schema": {
    "public_fields_only": true
  }
}