{ "ticker": { "uuid": "bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4", "symbol": "XELB", "name": "Xcel Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/" }, "latest_snapshot": { "ticker": { "uuid": "bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4", "symbol": "XELB", "name": "Xcel Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf7c586b-6c04-45c8-8ecb-c76c9e1a51a4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.27, "value": 0.39, "quality": 0.38, "momentum": 0.4, "coverage": 0.788, "confidence": 0.755, "delta": -1 }, "headline_factors": { "price": 1.23, "market_cap": 7449028.83, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.238, "roe": -1.1198, "piotroski_f_score": 2, "momentum_12_1": 0.1476, "volatility_252d": 1.1458 }, "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": -0.2398, "shareholder_yield": -0.238 }, "quality": { "roe": -1.1198, "roic": -0.3391, "gross_margin": 0.623, "fcf_margin": -1.3601, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.3586, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2114, "momentum_12_1": 0.1476, "relative_strength": -0.4277 }, "scores": { "value_percentile": 0.39, "quality_percentile": 0.38, "momentum_percentile": 0.4, "growth_composite": 60, "yield_composite": 60, "overall_composite": 73, "os_score": 0.27, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.01, "os": 0.36, "value": 0.43, "quality": 0.42, "momentum": 0.42, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1457, "roe": -1.1198, "momentum_12_1": 0.2116 }, { "week_end_date": "2026-06-14", "price": 1.82, "os": 0.36, "value": 0.43, "quality": 0.41, "momentum": 0.42, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1604, "roe": -1.1198, "momentum_12_1": 0.1711 }, { "week_end_date": "2026-06-21", "price": 2.04, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1435, "roe": -1.1198, "momentum_12_1": 0.1882 }, { "week_end_date": "2026-06-28", "price": 1.79, "os": 0.42, "value": 0.46, "quality": 0.44, "momentum": 0.44, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1636, "roe": -1.1198, "momentum_12_1": 0.1885 }, { "week_end_date": "2026-07-05", "price": 1.73, "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1692, "roe": -1.1198, "momentum_12_1": 0.3137 }, { "week_end_date": "2026-07-12", "price": 1.62, "os": 0.72, "value": 0.6, "quality": 0.58, "momentum": 0.61, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1807, "roe": -1.1198, "momentum_12_1": 0.0994 }, { "week_end_date": "2026-07-19", "price": 1.29, "os": 0.26, "value": 0.39, "quality": 0.37, "momentum": 0.38, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2269, "roe": -1.1198, "momentum_12_1": 0.3077 }, { "week_end_date": "2026-07-26", "price": 1.23, "os": 0.27, "value": 0.39, "quality": 0.38, "momentum": 0.4, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.238, "roe": -1.1198, "momentum_12_1": 0.1476 } ], "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": 4939000, "cost_of_revenue": 3593000, "gross_profit": 1346000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 1346000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 1346000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 1346000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 1346000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 1346000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4939000, "cost_of_revenue": 3593000, "gross_profit": 4939000, "ebit": -15081000, "ebitda": -11488000, "pretax_income": -17497000, "tax_provision": 75000, "net_income": -17461000, "net_income_to_common": -17461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 3435816, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -7023000, "capital_expenditure": 10000, "free_cash_flow": -7013000, "dividends_paid": null, "share_repurchases": -204000, "shares_issued": 1965000, "net_debt_issued": 4920000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8259000, "cost_of_revenue": 445000, "gross_profit": 7814000, "ebit": -21696000, "ebitda": -16749000, "pretax_income": -22340000, "tax_provision": 220000, "net_income": -22395000, "net_income_to_common": -22395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1254000, "total_current_assets": 4043000, "total_assets": 53756000, "short_term_debt": 1513000, "long_term_debt": 6569000, "total_debt": 13379000, "total_liabilities": 25358000, "total_equity": 30424000, "shares_outstanding": 2275332, "goodwill_and_intangibles": 34759000 }, "cash_flow": { "operating_cash_flow": -4716000, "capital_expenditure": 112000, "free_cash_flow": -4604000, "dividends_paid": null, "share_repurchases": -107000, "shares_issued": 1902000, "net_debt_issued": 2950000 } } ], "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": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1884000, "ebitda": -991000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1884000, "ebitda": -991000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1884000, "ebitda": -991000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1823000, "ebitda": -930000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1823000, "ebitda": -930000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1823000, "ebitda": -930000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1144000, "cost_of_revenue": 893000, "gross_profit": 251000, "ebit": -1823000, "ebitda": -930000, "pretax_income": -2477000, "tax_provision": 12000, "net_income": -2489000, "net_income_to_common": -2489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 4494000, "total_assets": 36418000, "short_term_debt": 4468000, "long_term_debt": 9840000, "total_debt": 17546000, "total_liabilities": 23237000, "total_equity": 15318000, "shares_outstanding": 5903599, "goodwill_and_intangibles": 27747000 }, "cash_flow": { "operating_cash_flow": -877000, "capital_expenditure": 0, "free_cash_flow": -877000, "dividends_paid": null, "share_repurchases": -46000, "shares_issued": null, "net_debt_issued": -500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "ebit": -1948000, "ebitda": -1050000, "pretax_income": -2795000, "tax_provision": null, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 5012739, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -1827000, "capital_expenditure": 0, "free_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": 0, "net_debt_issued": -250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "ebit": -1948000, "ebitda": -1050000, "pretax_income": -2795000, "tax_provision": null, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 5012739, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -1827000, "capital_expenditure": 0, "free_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": 0, "net_debt_issued": -250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "ebit": -1948000, "ebitda": -1050000, "pretax_income": -2795000, "tax_provision": null, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 5012739, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -1827000, "capital_expenditure": 0, "free_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": 0, "net_debt_issued": -250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "ebit": -1948000, "ebitda": -1050000, "pretax_income": -2795000, "tax_provision": null, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 5012739, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -1827000, "capital_expenditure": 0, "free_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": 0, "net_debt_issued": -250000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 898000, "gross_profit": 270000, "ebit": -1948000, "ebitda": -1050000, "pretax_income": -2795000, "tax_provision": null, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150000, "total_current_assets": 3670000, "total_assets": 38946000, "short_term_debt": 4937000, "long_term_debt": 9456000, "total_debt": 18071000, "total_liabilities": 23122000, "total_equity": 17961000, "shares_outstanding": 5012739, "goodwill_and_intangibles": 31229000 }, "cash_flow": { "operating_cash_flow": -1827000, "capital_expenditure": 0, "free_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": -82000, "shares_issued": 0, "net_debt_issued": -250000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }