{ "ticker": { "uuid": "bdd89647-a908-43ab-9610-77927f25f63b", "symbol": "GWH", "name": "ESS Tech Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/bdd89647-a908-43ab-9610-77927f25f63b/", "api_url": "https://sharemaestro.com/factors/api/tickers/bdd89647-a908-43ab-9610-77927f25f63b/" }, "latest_snapshot": { "ticker": { "uuid": "bdd89647-a908-43ab-9610-77927f25f63b", "symbol": "GWH", "name": "ESS Tech Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/bdd89647-a908-43ab-9610-77927f25f63b/", "api_url": "https://sharemaestro.com/factors/api/tickers/bdd89647-a908-43ab-9610-77927f25f63b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.61, "momentum": 0.62, "coverage": 0.758, "confidence": 0.726, "delta": -52 }, "headline_factors": { "price": 0.75, "market_cap": 22068327.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -6.4933, "piotroski_f_score": 2, "momentum_12_1": -0.5619, "volatility_252d": 1.6564 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -2.1593, "shareholder_yield": null }, "quality": { "roe": -6.4933, "roic": -6.7921, "gross_margin": -29.0495, "fcf_margin": -36.9748, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.7324, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.6129, "momentum_12_1": -0.5619, "relative_strength": -0.7812 }, "scores": { "value_percentile": 0.62, "quality_percentile": 0.61, "momentum_percentile": 0.62, "growth_composite": 38, "yield_composite": 37, "overall_composite": 24, "os_score": 0.76, "factor_coverage": 0.758, "signal_confidence": 0.726 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.91, "os": 0.67, "value": 0.57, "quality": 0.56, "momentum": 0.58, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.3606 }, { "week_end_date": "2026-06-14", "price": 0.83, "os": 0.62, "value": 0.55, "quality": 0.53, "momentum": 0.55, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.1416 }, { "week_end_date": "2026-06-21", "price": 0.79, "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.1051 }, { "week_end_date": "2026-06-28", "price": 0.85, "os": 0.4, "value": 0.45, "quality": 0.43, "momentum": 0.43, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.1653 }, { "week_end_date": "2026-07-05", "price": 0.86, "os": 0.7, "value": 0.59, "quality": 0.57, "momentum": 0.59, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.479 }, { "week_end_date": "2026-07-12", "price": 0.85, "os": 0.71, "value": 0.59, "quality": 0.58, "momentum": 0.6, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.4631 }, { "week_end_date": "2026-07-19", "price": 0.88, "os": 0.24, "value": 0.38, "quality": 0.36, "momentum": 0.37, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.4924 }, { "week_end_date": "2026-07-26", "price": 0.75, "os": 0.76, "value": 0.62, "quality": 0.61, "momentum": 0.62, "confidence": 0.726, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -6.4933, "momentum_12_1": -0.5619 } ], "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": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -57985000, "ebitda": -52245000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": null, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -57985000, "ebitda": -52245000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": null, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -57985000, "ebitda": -52245000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": null, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -57985000, "ebitda": -52245000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": null, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -57985000, "ebitda": -52245000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": null, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -57985000, "ebitda": -52245000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": null, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1583000, "cost_of_revenue": 34995000, "gross_profit": -33412000, "ebit": -55700000, "ebitda": -49960000, "pretax_income": -63440000, "tax_provision": null, "net_income": -63440000, "net_income_to_common": -63440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 1784000, "long_term_debt": null, "total_debt": 3844000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 14601626, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -50284000, "capital_expenditure": 3387000, "free_cash_flow": -46897000, "dividends_paid": null, "share_repurchases": -50000, "shares_issued": 37651000, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6295000, "cost_of_revenue": 51653000, "gross_profit": -45358000, "ebit": -86222000, "ebitda": -81498000, "pretax_income": -86222000, "tax_provision": null, "net_income": -86222000, "net_income_to_common": -86222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13341000, "total_current_assets": 43364000, "total_assets": 71813000, "short_term_debt": 1692000, "long_term_debt": null, "total_debt": 1692000, "total_liabilities": 42929000, "total_equity": 28884000, "shares_outstanding": 176603940, "goodwill_and_intangibles": 4656000 }, "cash_flow": { "operating_cash_flow": -72219000, "capital_expenditure": 7294000, "free_cash_flow": -64925000, "dividends_paid": null, "share_repurchases": -297000, "shares_issued": 0, "net_debt_issued": null } } ], "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -18418000, "ebitda": -16039000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 10896000, "long_term_debt": 1566000, "total_debt": 12462000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -18418000, "ebitda": -16039000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 10896000, "long_term_debt": 1566000, "total_debt": 12462000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -18418000, "ebitda": -16039000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 10896000, "long_term_debt": 1566000, "total_debt": 12462000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -18418000, "ebitda": -16039000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 10896000, "long_term_debt": 1566000, "total_debt": 12462000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -18418000, "ebitda": -16039000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 10896000, "long_term_debt": 1566000, "total_debt": 12462000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -18418000, "ebitda": -16039000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 10896000, "long_term_debt": 1566000, "total_debt": 12462000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": 128000, "cost_of_revenue": 7166000, "gross_profit": -7038000, "ebit": -13780000, "ebitda": -11401000, "pretax_income": -15922000, "tax_provision": null, "net_income": -15922000, "net_income_to_common": -15922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15489000, "total_current_assets": 24774000, "total_assets": 48572000, "short_term_debt": 1851000, "long_term_debt": 1566000, "total_debt": 3417000, "total_liabilities": 39126000, "total_equity": 9446000, "shares_outstanding": 29294336, "goodwill_and_intangibles": 2615000 }, "cash_flow": { "operating_cash_flow": -13459000, "capital_expenditure": 930000, "free_cash_flow": -12529000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 15686000, "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": -1588000, "cost_of_revenue": 13851000, "gross_profit": -15439000, "ebit": -18738000, "ebitda": -17569000, "pretax_income": -23983000, "tax_provision": null, "net_income": -23983000, "net_income_to_common": -23983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": 2060000, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 19930834, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -13854000, "capital_expenditure": 2313000, "free_cash_flow": -11541000, "dividends_paid": null, "share_repurchases": -14000, "shares_issued": 32862000, "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": -1588000, "cost_of_revenue": 13851000, "gross_profit": -15439000, "ebit": -18738000, "ebitda": -17569000, "pretax_income": -23983000, "tax_provision": null, "net_income": -23983000, "net_income_to_common": -23983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": 2060000, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 19930834, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -13854000, "capital_expenditure": 2313000, "free_cash_flow": -11541000, "dividends_paid": null, "share_repurchases": -14000, "shares_issued": 32862000, "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": -1588000, "cost_of_revenue": 13851000, "gross_profit": -15439000, "ebit": -18738000, "ebitda": -17569000, "pretax_income": -23983000, "tax_provision": null, "net_income": -23983000, "net_income_to_common": -23983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": 2060000, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 19930834, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -13854000, "capital_expenditure": 2313000, "free_cash_flow": -11541000, "dividends_paid": null, "share_repurchases": -14000, "shares_issued": 32862000, "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": -1588000, "cost_of_revenue": 13851000, "gross_profit": -15439000, "ebit": -18738000, "ebitda": -17569000, "pretax_income": -23983000, "tax_provision": null, "net_income": -23983000, "net_income_to_common": -23983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": 2060000, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 19930834, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -13854000, "capital_expenditure": 2313000, "free_cash_flow": -11541000, "dividends_paid": null, "share_repurchases": -14000, "shares_issued": 32862000, "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": -1588000, "cost_of_revenue": 13851000, "gross_profit": -15439000, "ebit": -18738000, "ebitda": -17569000, "pretax_income": -23983000, "tax_provision": null, "net_income": -23983000, "net_income_to_common": -23983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14477000, "total_current_assets": 26247000, "total_assets": 51172000, "short_term_debt": 9828000, "long_term_debt": 2060000, "total_debt": 11888000, "total_liabilities": 42554000, "total_equity": 8618000, "shares_outstanding": 19930834, "goodwill_and_intangibles": 2682000 }, "cash_flow": { "operating_cash_flow": -13854000, "capital_expenditure": 2313000, "free_cash_flow": -11541000, "dividends_paid": null, "share_repurchases": -14000, "shares_issued": 32862000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }