{ "ticker": { "uuid": "d76bb538-7d90-42e9-9125-55c7b26a2517", "symbol": "GRPN", "name": "Groupon Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/d76bb538-7d90-42e9-9125-55c7b26a2517/", "api_url": "https://sharemaestro.com/factors/api/tickers/d76bb538-7d90-42e9-9125-55c7b26a2517/" }, "latest_snapshot": { "ticker": { "uuid": "d76bb538-7d90-42e9-9125-55c7b26a2517", "symbol": "GRPN", "name": "Groupon Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/d76bb538-7d90-42e9-9125-55c7b26a2517/", "api_url": "https://sharemaestro.com/factors/api/tickers/d76bb538-7d90-42e9-9125-55c7b26a2517/" }, "week_end_date": "2026-09-18", "universe": "USD_US", "score": { "os": 0.2, "value": 0.14, "quality": 0.85, "momentum": 0.26, "coverage": 0.848, "confidence": 0.848, "delta": 0.03 }, "headline_factors": { "price": 19.08, "market_cap": 775893847.68, "pe_ratio": null, "earnings_yield": 0.0053, "ebitda_to_ev": 0.0249, "shareholder_yield": 0, "roe": 1.7408, "piotroski_f_score": 2, "momentum_12_1": -0.1301, "volatility_252d": 0.758 }, "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": 40.2377, "earnings_yield": 0.0053, "fcf_yield": 0.0347, "shareholder_yield": 0 }, "quality": { "roe": 1.7408, "roic": 0.2492, "gross_margin": 0.9024, "fcf_margin": 0.0602, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.0198, "eps_growth_1y": null, "fcf_growth_1y": -0.5389 }, "momentum": { "price_return_12m": -0.1528, "momentum_12_1": -0.1301, "relative_strength": 0.7891 }, "scores": { "value_percentile": 0.14, "quality_percentile": 0.85, "momentum_percentile": 0.26, "growth_composite": 74, "yield_composite": 80, "overall_composite": 80, "os_score": 0.2, "factor_coverage": 0.848, "signal_confidence": 0.848 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.46, "os": 0.61, "value": 0.54, "quality": 0.52, "momentum": 0.54, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.4602 }, { "week_end_date": "2026-06-14", "price": 17.01, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.52, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.4848 }, { "week_end_date": "2026-06-21", "price": 16.19, "os": 0.58, "value": 0.53, "quality": 0.51, "momentum": 0.52, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.4805 }, { "week_end_date": "2026-06-28", "price": 22.6, "os": 0.59, "value": 0.54, "quality": 0.52, "momentum": 0.52, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.4128 }, { "week_end_date": "2026-07-05", "price": 25.58, "os": 0.69, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.54 }, { "week_end_date": "2026-07-12", "price": 26.05, "os": 0.45, "value": 0.46, "quality": 0.45, "momentum": 0.47, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.4942 }, { "week_end_date": "2026-07-19", "price": 27.83, "os": 0.58, "value": 0.53, "quality": 0.51, "momentum": 0.52, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.5008 }, { "week_end_date": "2026-07-26", "price": 25.81, "os": 0.58, "value": 0.52, "quality": 0.51, "momentum": 0.53, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.3141 }, { "week_end_date": "2026-08-02", "price": 27.58, "os": 0.59, "value": 0.53, "quality": 0.51, "momentum": 0.54, "confidence": 0.746, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.1198 }, { "week_end_date": "2026-08-09", "price": 25.03, "os": 0.59, "value": 0.54, "quality": 0.51, "momentum": 0.53, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": -0.2101 }, { "week_end_date": "2026-08-16", "price": 21.51, "os": 0.59, "value": 0.54, "quality": 0.51, "momentum": 0.54, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": -0.0235 }, { "week_end_date": "2026-08-23", "price": 19.59, "os": 0.59, "value": 0.54, "quality": 0.51, "momentum": 0.54, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": -0.033 }, { "week_end_date": "2026-08-30", "price": 19.53, "os": 0.63, "value": 0.56, "quality": 0.54, "momentum": 0.56, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": 0.0567 }, { "week_end_date": "2026-09-04", "price": 18.87, "os": 0.58, "value": 0.54, "quality": 0.51, "momentum": 0.51, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": 0.0425 }, { "week_end_date": "2026-09-11", "price": 18.73, "os": 0.17, "value": 0.14, "quality": 0.86, "momentum": 0.17, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0054, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": -0.0578 }, { "week_end_date": "2026-09-18", "price": 19.08, "os": 0.2, "value": 0.14, "quality": 0.85, "momentum": 0.26, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0053, "shareholder_yield": 0, "roe": 1.7408, "momentum_12_1": -0.1301 } ], "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": 12956000, "ebitda": 31558000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": -2.08, "eps_diluted": -2.08, "shares_basic": 40299826, "shares_diluted": 40299826 }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": -14624000, "free_cash_flow": 49874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": 12956000, "ebitda": 31558000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": -2.08, "shares_basic": null, "shares_diluted": 40299826 }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": -14624000, "free_cash_flow": 49874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": 12956000, "ebitda": 31558000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": -14624000, "free_cash_flow": 49874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": -31202000, "ebitda": -12600000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": -14624000, "free_cash_flow": 49874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": -31202000, "ebitda": -12600000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": -14624000, "free_cash_flow": 49874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": -31202000, "ebitda": -12600000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": -14624000, "free_cash_flow": 49874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": -31202000, "ebitda": -12600000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": 14624000, "free_cash_flow": 79122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": -31202000, "ebitda": -12600000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 349599000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": 14624000, "free_cash_flow": 79122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -717000, "ebitda": 3343000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": -0.04, "eps_diluted": -0.04, "shares_basic": 38961948, "shares_diluted": 38961948 }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": -3105000, "free_cash_flow": 15022000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -717000, "ebitda": 6504000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": -0.04, "shares_basic": null, "shares_diluted": 38961948 }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": -3105000, "free_cash_flow": 15022000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -717000, "ebitda": 6504000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": -3105000, "free_cash_flow": 15022000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -273000, "ebitda": 7978000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": -3105000, "free_cash_flow": 15022000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -273000, "ebitda": 7978000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": -3105000, "free_cash_flow": 15022000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -273000, "ebitda": 7978000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": -3105000, "free_cash_flow": 15022000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -273000, "ebitda": 7978000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 18127000, "capital_expenditure": 3105000, "free_cash_flow": 21232000, "dividends_paid": null, "share_repurchases": -10143000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 124675000, "cost_of_revenue": 11283000, "gross_profit": 113392000, "ebit": -273000, "ebitda": 7978000, "pretax_income": -3992000, "tax_provision": -2536000, "net_income": -1763000, "net_income_to_common": -1763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226250000, "total_current_assets": 307872000, "total_assets": 599676000, "short_term_debt": 49044000, "long_term_debt": 261388000, "total_debt": 312295000, "total_liabilities": 671745000, "total_equity": -72183000, "shares_outstanding": 38961948, "goodwill_and_intangibles": 181248000 }, "cash_flow": { "operating_cash_flow": 8169000, "capital_expenditure": 6664000, "free_cash_flow": 14833000, "dividends_paid": null, "share_repurchases": -10143000, "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": 117200000, "cost_of_revenue": 11151000, "gross_profit": 106049000, "ebit": -3319000, "ebitda": 872000, "pretax_income": -7690000, "tax_provision": 4899000, "net_income": -12859000, "net_income_to_common": -12859000, "eps_basic": -0.32, "eps_diluted": -0.32, "shares_basic": 40532674, "shares_diluted": 40532674 }, "balance_sheet": { "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_assets": 595854000, "short_term_debt": 49265000, "long_term_debt": 262403000, "total_debt": 314188000, "total_liabilities": 658327000, "total_equity": -62591000, "shares_outstanding": 40532674, "goodwill_and_intangibles": 181548000 }, "cash_flow": { "operating_cash_flow": -9958000, "capital_expenditure": -3559000, "free_cash_flow": -13517000, "dividends_paid": null, "share_repurchases": -21290000, "shares_issued": null, "net_debt_issued": -33740000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 11151000, "gross_profit": 106049000, "ebit": -3319000, "ebitda": 879000, "pretax_income": -7690000, "tax_provision": 4899000, "net_income": -12859000, "net_income_to_common": -12859000, "eps_basic": null, "eps_diluted": -0.32, "shares_basic": null, "shares_diluted": 40532674 }, "balance_sheet": { "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_assets": 595854000, "short_term_debt": 49265000, "long_term_debt": 262403000, "total_debt": 314188000, "total_liabilities": 658327000, "total_equity": -62591000, "shares_outstanding": 40532674, "goodwill_and_intangibles": 181548000 }, "cash_flow": { "operating_cash_flow": -9958000, "capital_expenditure": -3559000, "free_cash_flow": -13517000, "dividends_paid": null, "share_repurchases": -21290000, "shares_issued": null, "net_debt_issued": -33740000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 11151000, "gross_profit": 106049000, "ebit": -3319000, "ebitda": 879000, "pretax_income": -7690000, "tax_provision": 4899000, "net_income": -12859000, "net_income_to_common": -12859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_assets": 595854000, "short_term_debt": 49265000, "long_term_debt": 262403000, "total_debt": 314188000, "total_liabilities": 658327000, "total_equity": -62591000, "shares_outstanding": 40532674, "goodwill_and_intangibles": 181548000 }, "cash_flow": { "operating_cash_flow": -9958000, "capital_expenditure": -3559000, "free_cash_flow": -13517000, "dividends_paid": null, "share_repurchases": -21290000, "shares_issued": null, "net_debt_issued": -33740000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 11151000, "gross_profit": 106049000, "ebit": -3699000, "ebitda": 492000, "pretax_income": -7690000, "tax_provision": 4899000, "net_income": -12859000, "net_income_to_common": -12859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_assets": 595854000, "short_term_debt": 49265000, "long_term_debt": 262403000, "total_debt": 314188000, "total_liabilities": 658327000, "total_equity": -62591000, "shares_outstanding": 40532674, "goodwill_and_intangibles": 181548000 }, "cash_flow": { "operating_cash_flow": -9958000, "capital_expenditure": -3559000, "free_cash_flow": -13517000, "dividends_paid": null, "share_repurchases": -21290000, "shares_issued": null, "net_debt_issued": -33740000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "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": 16, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-09-18", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }