{ "ticker": { "uuid": "dac1db21-2860-4b6d-ae8f-c41ccf765d98", "symbol": "MED", "name": "MEDIFAST INC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/dac1db21-2860-4b6d-ae8f-c41ccf765d98/", "api_url": "https://sharemaestro.com/factors/api/tickers/dac1db21-2860-4b6d-ae8f-c41ccf765d98/" }, "latest_snapshot": { "ticker": { "uuid": "dac1db21-2860-4b6d-ae8f-c41ccf765d98", "symbol": "MED", "name": "MEDIFAST INC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/dac1db21-2860-4b6d-ae8f-c41ccf765d98/", "api_url": "https://sharemaestro.com/factors/api/tickers/dac1db21-2860-4b6d-ae8f-c41ccf765d98/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.5, "value": 0.86, "quality": 0.12, "momentum": 0.1, "coverage": 0.909, "confidence": 0.871, "delta": 1 }, "headline_factors": { "price": 9.68, "market_cap": 107633033.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1214, "shareholder_yield": 0.012, "roe": -0.1013, "piotroski_f_score": 3, "momentum_12_1": -0.2946, "volatility_252d": 0.3836 }, "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": 8.2342, "earnings_yield": null, "fcf_yield": 0.1706, "shareholder_yield": 0.012 }, "quality": { "roe": -0.1013, "roic": -0.0427, "gross_margin": 0.7012, "fcf_margin": 0.0257, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.3631, "eps_growth_1y": null, "fcf_growth_1y": -0.6789 }, "momentum": { "price_return_12m": -0.3503, "momentum_12_1": -0.2946, "relative_strength": -0.5186 }, "scores": { "value_percentile": 0.86, "quality_percentile": 0.12, "momentum_percentile": 0.1, "growth_composite": 89, "yield_composite": 86, "overall_composite": 50, "os_score": 0.5, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.1, "os": 0.52, "value": 0.78, "quality": 0.17, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0096, "roe": -0.1013, "momentum_12_1": -0.0087 }, { "week_end_date": "2026-06-14", "price": 11.89, "os": 0.54, "value": 0.8, "quality": 0.15, "momentum": 0.26, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0098, "roe": -0.1013, "momentum_12_1": -0.0385 }, { "week_end_date": "2026-06-21", "price": 11.04, "os": 0.5, "value": 0.82, "quality": 0.16, "momentum": 0.14, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0105, "roe": -0.1013, "momentum_12_1": -0.109 }, { "week_end_date": "2026-06-28", "price": 10.51, "os": 0.57, "value": 0.83, "quality": 0.18, "momentum": 0.21, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0111, "roe": -0.1013, "momentum_12_1": -0.0766 }, { "week_end_date": "2026-07-05", "price": 10.96, "os": 0.52, "value": 0.82, "quality": 0.18, "momentum": 0.14, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0106, "roe": -0.1013, "momentum_12_1": -0.1701 }, { "week_end_date": "2026-07-12", "price": 10.72, "os": 0.46, "value": 0.83, "quality": 0.15, "momentum": 0.06, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0108, "roe": -0.1013, "momentum_12_1": -0.1743 }, { "week_end_date": "2026-07-19", "price": 10.26, "os": 0.51, "value": 0.84, "quality": 0.13, "momentum": 0.14, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0113, "roe": -0.1013, "momentum_12_1": -0.1662 }, { "week_end_date": "2026-07-26", "price": 9.68, "os": 0.5, "value": 0.86, "quality": 0.12, "momentum": 0.1, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.012, "roe": -0.1013, "momentum_12_1": -0.2946 } ], "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -5639000, "ebitda": 4861000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": null, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -5639000, "ebitda": 4861000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": null, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -5639000, "ebitda": 4861000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -5639000, "ebitda": 4861000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -5639000, "ebitda": 4861000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -5639000, "ebitda": 4861000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "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": 385788000, "cost_of_revenue": 110601000, "gross_profit": 275187000, "ebit": -14213000, "ebitda": -3713000, "pretax_income": -5639000, "tax_provision": 13033000, "net_income": -18672000, "net_income_to_common": -18672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10981000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6863000, "capital_expenditure": 5614000, "free_cash_flow": 12477000, "dividends_paid": 195000, "share_repurchases": -369000, "shares_issued": 0, "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": 602463000, "cost_of_revenue": 157840000, "gross_profit": 444623000, "ebit": 3787000, "ebitda": 16494000, "pretax_income": 3787000, "tax_provision": 1696000, "net_income": 2091000, "net_income_to_common": 2091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90928000, "total_current_assets": 214404000, "total_assets": 284213000, "short_term_debt": 6182000, "long_term_debt": 9943000, "total_debt": 16125000, "total_liabilities": 74104000, "total_equity": 210109000, "shares_outstanding": 10963000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24476000, "capital_expenditure": 7454000, "free_cash_flow": 31930000, "dividends_paid": 715000, "share_repurchases": -836000, "shares_issued": 36000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1941000, "ebitda": 1542000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1941000, "ebitda": 1542000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1941000, "ebitda": 1542000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1941000, "ebitda": 1542000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1941000, "ebitda": 1542000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1941000, "ebitda": 1542000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "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": 76044000, "cost_of_revenue": 24288000, "gross_profit": 51756000, "ebit": -1095000, "ebitda": 2388000, "pretax_income": -1941000, "tax_provision": 181000, "net_income": -2122000, "net_income_to_common": -2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71529000, "total_current_assets": 202630000, "total_assets": 252046000, "short_term_debt": 3920000, "long_term_debt": 12181000, "total_debt": 16101000, "total_liabilities": 54365000, "total_equity": 197681000, "shares_outstanding": 11006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000, "capital_expenditure": 1096000, "free_cash_flow": 1356000, "dividends_paid": 87000, "share_repurchases": -814000, "shares_issued": null, "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": 75096000, "cost_of_revenue": 22956000, "gross_profit": 52140000, "ebit": -6382000, "ebitda": -2917000, "pretax_income": -6382000, "tax_provision": 11737000, "net_income": -18119000, "net_income_to_common": -18119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10991000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5278000, "capital_expenditure": 1351000, "free_cash_flow": -3927000, "dividends_paid": 195000, "share_repurchases": 1000, "shares_issued": 0, "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": 75096000, "cost_of_revenue": 22956000, "gross_profit": 52140000, "ebit": -6382000, "ebitda": -2917000, "pretax_income": -6382000, "tax_provision": 11737000, "net_income": -18119000, "net_income_to_common": -18119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10991000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5278000, "capital_expenditure": 1351000, "free_cash_flow": -3927000, "dividends_paid": 195000, "share_repurchases": 1000, "shares_issued": 0, "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": 75096000, "cost_of_revenue": 22956000, "gross_profit": 52140000, "ebit": -6382000, "ebitda": -2917000, "pretax_income": -6382000, "tax_provision": 11737000, "net_income": -18119000, "net_income_to_common": -18119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10991000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5278000, "capital_expenditure": 1351000, "free_cash_flow": -3927000, "dividends_paid": 195000, "share_repurchases": 1000, "shares_issued": 0, "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": 75096000, "cost_of_revenue": 22956000, "gross_profit": 52140000, "ebit": -6382000, "ebitda": -2917000, "pretax_income": -6382000, "tax_provision": 11737000, "net_income": -18119000, "net_income_to_common": -18119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10991000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5278000, "capital_expenditure": 1351000, "free_cash_flow": -3927000, "dividends_paid": 195000, "share_repurchases": 1000, "shares_issued": 0, "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": 75096000, "cost_of_revenue": 22956000, "gross_profit": 52140000, "ebit": -6382000, "ebitda": -2917000, "pretax_income": -6382000, "tax_provision": 11737000, "net_income": -18119000, "net_income_to_common": -18119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89303000, "total_current_assets": 201683000, "total_assets": 257012000, "short_term_debt": 4603000, "long_term_debt": 6091000, "total_debt": 16785000, "total_liabilities": 58092000, "total_equity": 198920000, "shares_outstanding": 10991000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5278000, "capital_expenditure": 1351000, "free_cash_flow": -3927000, "dividends_paid": 195000, "share_repurchases": 1000, "shares_issued": 0, "net_debt_issued": null } } ] }, "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": "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/" }, { "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 } }