{ "ticker": { "uuid": "d9d3b54b-266a-4657-b90b-040044b7dd6b", "symbol": "BRCC", "name": "BRC Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/d9d3b54b-266a-4657-b90b-040044b7dd6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9d3b54b-266a-4657-b90b-040044b7dd6b/" }, "latest_snapshot": { "ticker": { "uuid": "d9d3b54b-266a-4657-b90b-040044b7dd6b", "symbol": "BRCC", "name": "BRC Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/d9d3b54b-266a-4657-b90b-040044b7dd6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9d3b54b-266a-4657-b90b-040044b7dd6b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.04, "value": 0.29, "quality": 0.05, "momentum": 0.07, "coverage": 0.848, "confidence": 0.812, "delta": 0 }, "headline_factors": { "price": 1.08, "market_cap": 126364329.72, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.2973, "roe": -0.1932, "piotroski_f_score": 4, "momentum_12_1": -0.3596, "volatility_252d": 0.7265 }, "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": 0.0209, "shareholder_yield": -0.2973 }, "quality": { "roe": -0.1932, "roic": -0.1364, "gross_margin": 0.3391, "fcf_margin": 0.0101, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0899, "eps_growth_1y": null, "fcf_growth_1y": -0.5507 }, "momentum": { "price_return_12m": -0.468, "momentum_12_1": -0.3596, "relative_strength": -0.6363 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.05, "momentum_percentile": 0.07, "growth_composite": 33, "yield_composite": 94, "overall_composite": 96, "os_score": 0.04, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.29, "os": 0.04, "value": 0.27, "quality": 0.05, "momentum": 0.14, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2489, "roe": -0.1932, "momentum_12_1": -0.2169 }, { "week_end_date": "2026-06-14", "price": 1.36, "os": 0.06, "value": 0.26, "quality": 0.05, "momentum": 0.27, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2361, "roe": -0.1932, "momentum_12_1": 0.0667 }, { "week_end_date": "2026-06-21", "price": 1.31, "os": 0.06, "value": 0.27, "quality": 0.05, "momentum": 0.29, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2451, "roe": -0.1932, "momentum_12_1": 0.2741 }, { "week_end_date": "2026-06-28", "price": 1.3, "os": 0.16, "value": 0.28, "quality": 0.05, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.247, "roe": -0.1932, "momentum_12_1": 0.2424 }, { "week_end_date": "2026-07-05", "price": 1.21, "os": 0.05, "value": 0.29, "quality": 0.05, "momentum": 0.14, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2654, "roe": -0.1932, "momentum_12_1": -0.1887 }, { "week_end_date": "2026-07-12", "price": 1.18, "os": 0.03, "value": 0.29, "quality": 0.05, "momentum": 0.08, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2721, "roe": -0.1932, "momentum_12_1": -0.1282 }, { "week_end_date": "2026-07-19", "price": 1.14, "os": 0.04, "value": 0.28, "quality": 0.05, "momentum": 0.11, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2817, "roe": -0.1932, "momentum_12_1": -0.1963 }, { "week_end_date": "2026-07-26", "price": 1.08, "os": 0.04, "value": 0.29, "quality": 0.05, "momentum": 0.07, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2973, "roe": -0.1932, "momentum_12_1": -0.3596 } ], "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": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 62035000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 62035000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 62035000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 62035000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 62035000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 62035000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 29722000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37573000, "net_debt_issued": -32436000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 391490000, "cost_of_revenue": 230316000, "gross_profit": 161174000, "ebit": 3848000, "ebitda": 13905000, "pretax_income": -7477000, "tax_provision": 172000, "net_income": -2952000, "net_income_to_common": -2952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6810000, "total_current_assets": 95471000, "total_assets": 227382000, "short_term_debt": 4583000, "long_term_debt": 63027000, "total_debt": 96697000, "total_liabilities": 177886000, "total_equity": 13174000, "shares_outstanding": 71108000, "goodwill_and_intangibles": 359000 }, "cash_flow": { "operating_cash_flow": 11308000, "capital_expenditure": 8666000, "free_cash_flow": 19974000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 518000, "net_debt_issued": -9483000 } } ], "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": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 61300000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 61300000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 61300000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 61300000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 61300000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 61300000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 28714000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "ebit": -7059000, "ebitda": -4452000, "pretax_income": -8640000, "tax_provision": -5428000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 7370000, "long_term_debt": 32313000, "total_debt": 29722000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 114736965, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -8715000, "capital_expenditure": 696000, "free_cash_flow": -8019000, "dividends_paid": null, "share_repurchases": -1147000, "shares_issued": null, "net_debt_issued": -563000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "ebit": -7059000, "ebitda": -4452000, "pretax_income": -8640000, "tax_provision": -5428000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 7370000, "long_term_debt": 32313000, "total_debt": 29722000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 114736965, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -8715000, "capital_expenditure": 696000, "free_cash_flow": -8019000, "dividends_paid": null, "share_repurchases": -1147000, "shares_issued": null, "net_debt_issued": -563000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "ebit": -7059000, "ebitda": -4452000, "pretax_income": -8640000, "tax_provision": -5428000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 7370000, "long_term_debt": 32313000, "total_debt": 29722000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 114736965, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -8715000, "capital_expenditure": 696000, "free_cash_flow": -8019000, "dividends_paid": null, "share_repurchases": -1147000, "shares_issued": null, "net_debt_issued": -563000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "ebit": -7059000, "ebitda": -4452000, "pretax_income": -8640000, "tax_provision": -5428000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 7370000, "long_term_debt": 32313000, "total_debt": 29722000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 114736965, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -8715000, "capital_expenditure": 696000, "free_cash_flow": -8019000, "dividends_paid": null, "share_repurchases": -1147000, "shares_issued": null, "net_debt_issued": -563000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "ebit": -7059000, "ebitda": -4452000, "pretax_income": -8640000, "tax_provision": -5428000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 7370000, "long_term_debt": 32313000, "total_debt": 29722000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 114736965, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -8715000, "capital_expenditure": 696000, "free_cash_flow": -8019000, "dividends_paid": null, "share_repurchases": -1147000, "shares_issued": null, "net_debt_issued": -563000 } } ] }, "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/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "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 } }