{ "ticker": { "uuid": "dc90ed6e-dd95-4d6f-a5f0-6befa588a237", "symbol": "CDNA", "name": "CareDx Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/dc90ed6e-dd95-4d6f-a5f0-6befa588a237/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc90ed6e-dd95-4d6f-a5f0-6befa588a237/" }, "latest_snapshot": { "ticker": { "uuid": "dc90ed6e-dd95-4d6f-a5f0-6befa588a237", "symbol": "CDNA", "name": "CareDx Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/dc90ed6e-dd95-4d6f-a5f0-6befa588a237/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc90ed6e-dd95-4d6f-a5f0-6befa588a237/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.09, "quality": 0.26, "momentum": 0.96, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 37.14, "market_cap": 1918633124.34, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0057, "shareholder_yield": 0.043, "roe": -0.0261, "piotroski_f_score": 4, "momentum_12_1": 1.2533, "volatility_252d": 0.6539 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 174.3674, "earnings_yield": null, "fcf_yield": 0.0433, "shareholder_yield": 0.043 }, "quality": { "roe": -0.0261, "roic": -0.0291, "gross_margin": 0.6856, "fcf_margin": 0.1955, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1917, "eps_growth_1y": null, "fcf_growth_1y": 1.4163 }, "momentum": { "price_return_12m": 1.9038, "momentum_12_1": 1.2533, "relative_strength": 1.6876 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.26, "momentum_percentile": 0.96, "growth_composite": 23, "yield_composite": 27, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.25, "os": 0.08, "value": 0.2, "quality": 0.27, "momentum": 0.33, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0719, "roe": -0.0261, "momentum_12_1": 0.1178 }, { "week_end_date": "2026-06-14", "price": 22.97, "os": 0.07, "value": 0.2, "quality": 0.26, "momentum": 0.28, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0696, "roe": -0.0261, "momentum_12_1": 0.0742 }, { "week_end_date": "2026-06-21", "price": 26.18, "os": 0.15, "value": 0.16, "quality": 0.26, "momentum": 0.72, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0611, "roe": -0.0261, "momentum_12_1": 0.136 }, { "week_end_date": "2026-06-28", "price": 28.82, "os": 0.15, "value": 0.15, "quality": 0.28, "momentum": 0.68, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0555, "roe": -0.0261, "momentum_12_1": 0.1867 }, { "week_end_date": "2026-07-05", "price": 29.19, "os": 0.18, "value": 0.14, "quality": 0.28, "momentum": 0.79, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0548, "roe": -0.0261, "momentum_12_1": 0.1564 }, { "week_end_date": "2026-07-12", "price": 28.51, "os": 0.19, "value": 0.15, "quality": 0.27, "momentum": 0.81, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0561, "roe": -0.0261, "momentum_12_1": 0.1411 }, { "week_end_date": "2026-07-19", "price": 39.73, "os": 0.19, "value": 0.09, "quality": 0.26, "momentum": 0.97, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0402, "roe": -0.0261, "momentum_12_1": 1.1972 }, { "week_end_date": "2026-07-26", "price": 37.14, "os": 0.19, "value": 0.09, "quality": 0.26, "momentum": 0.96, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.043, "roe": -0.0261, "momentum_12_1": 1.2533 } ], "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 379805000, "cost_of_revenue": 125380000, "gross_profit": 254425000, "ebit": -21083000, "ebitda": -667000, "pretax_income": -21083000, "tax_provision": 271000, "net_income": -21354000, "net_income_to_common": -21354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 19679000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 53287546, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 42032000, "capital_expenditure": 5913000, "free_cash_flow": 47945000, "dividends_paid": null, "share_repurchases": -87768000, "shares_issued": null, "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": 333785000, "cost_of_revenue": 109630000, "gross_profit": 224155000, "ebit": -53752000, "ebitda": -33995000, "pretax_income": 52859000, "tax_provision": 310000, "net_income": 52549000, "net_income_to_common": 52549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114689000, "total_current_assets": 351832000, "total_assets": 491050000, "short_term_debt": 6103000, "long_term_debt": 22263000, "total_debt": 28366000, "total_liabilities": 112617000, "total_equity": 378433000, "shares_outstanding": 56621000, "goodwill_and_intangibles": 78520000 }, "cash_flow": { "operating_cash_flow": 38048000, "capital_expenditure": 6484000, "free_cash_flow": 44532000, "dividends_paid": null, "share_repurchases": -522000, "shares_issued": null, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 2777000, "ebitda": 8095000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 24498000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 2777000, "ebitda": 8095000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 24498000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 2777000, "ebitda": 8095000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 24498000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 2777000, "ebitda": 8095000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 24498000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 2777000, "ebitda": 8095000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 24498000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 2777000, "ebitda": 8095000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 24498000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 117700000, "cost_of_revenue": 33629000, "gross_profit": 84071000, "ebit": 1798000, "ebitda": 7116000, "pretax_income": 2777000, "tax_provision": -32000, "net_income": 2809000, "net_income_to_common": 2809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77923000, "total_current_assets": 269395000, "total_assets": 411062000, "short_term_debt": 6661000, "long_term_debt": 17837000, "total_debt": 17837000, "total_liabilities": 97527000, "total_equity": 313535000, "shares_outstanding": 53129928, "goodwill_and_intangibles": 72438000 }, "cash_flow": { "operating_cash_flow": 4333000, "capital_expenditure": 3819000, "free_cash_flow": 8152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1100000, "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": 108386000, "cost_of_revenue": 36183000, "gross_profit": 72203000, "ebit": -3763000, "ebitda": 1497000, "pretax_income": -3763000, "tax_provision": 345000, "net_income": -4109000, "net_income_to_common": -4109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 51124846, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 21363000, "capital_expenditure": 1630000, "free_cash_flow": 22993000, "dividends_paid": null, "share_repurchases": -12205000, "shares_issued": 1413000, "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": 108386000, "cost_of_revenue": 36183000, "gross_profit": 72203000, "ebit": -3763000, "ebitda": 1497000, "pretax_income": -3763000, "tax_provision": 345000, "net_income": -4109000, "net_income_to_common": -4109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 51124846, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 21363000, "capital_expenditure": 1630000, "free_cash_flow": 22993000, "dividends_paid": null, "share_repurchases": -12205000, "shares_issued": 1413000, "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": 108386000, "cost_of_revenue": 36183000, "gross_profit": 72203000, "ebit": -3763000, "ebitda": 1497000, "pretax_income": -3763000, "tax_provision": 345000, "net_income": -4109000, "net_income_to_common": -4109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 51124846, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 21363000, "capital_expenditure": 1630000, "free_cash_flow": 22993000, "dividends_paid": null, "share_repurchases": -12205000, "shares_issued": 1413000, "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": 108386000, "cost_of_revenue": 36183000, "gross_profit": 72203000, "ebit": -3763000, "ebitda": 1497000, "pretax_income": -3763000, "tax_provision": 345000, "net_income": -4109000, "net_income_to_common": -4109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 51124846, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 21363000, "capital_expenditure": 1630000, "free_cash_flow": 22993000, "dividends_paid": null, "share_repurchases": -12205000, "shares_issued": 1413000, "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": 108386000, "cost_of_revenue": 36183000, "gross_profit": 72203000, "ebit": -3763000, "ebitda": 1497000, "pretax_income": -3763000, "tax_provision": 345000, "net_income": -4109000, "net_income_to_common": -4109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65429000, "total_current_assets": 257132000, "total_assets": 413228000, "short_term_debt": 6515000, "long_term_debt": 19679000, "total_debt": 26194000, "total_liabilities": 110127000, "total_equity": 303101000, "shares_outstanding": 51124846, "goodwill_and_intangibles": 72296000 }, "cash_flow": { "operating_cash_flow": 21363000, "capital_expenditure": 1630000, "free_cash_flow": 22993000, "dividends_paid": null, "share_repurchases": -12205000, "shares_issued": 1413000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }