{ "ticker": { "uuid": "e4e539e9-9a54-4f74-b291-7137190b8085", "symbol": "GAIA", "name": "Gaia Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/e4e539e9-9a54-4f74-b291-7137190b8085/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4e539e9-9a54-4f74-b291-7137190b8085/" }, "latest_snapshot": { "ticker": { "uuid": "e4e539e9-9a54-4f74-b291-7137190b8085", "symbol": "GAIA", "name": "Gaia Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/e4e539e9-9a54-4f74-b291-7137190b8085/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4e539e9-9a54-4f74-b291-7137190b8085/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "coverage": 0.879, "confidence": 0.842, "delta": -3 }, "headline_factors": { "price": 1.87, "market_cap": 47337509.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.165, "shareholder_yield": -0.0011, "roe": -0.0544, "piotroski_f_score": 5, "momentum_12_1": -0.4889, "volatility_252d": 0.5963 }, "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": 6.0612, "earnings_yield": null, "fcf_yield": 0.1992, "shareholder_yield": -0.0011 }, "quality": { "roe": -0.0544, "roic": -0.0454, "gross_margin": 0.8476, "fcf_margin": 0.1259, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0774, "eps_growth_1y": null, "fcf_growth_1y": -0.2741 }, "momentum": { "price_return_12m": -0.5405, "momentum_12_1": -0.4889, "relative_strength": -0.7568 }, "scores": { "value_percentile": 0.53, "quality_percentile": 0.52, "momentum_percentile": 0.53, "growth_composite": 47, "yield_composite": 46, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.35, "os": 0.51, "value": 0.86, "quality": 0.2, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0009, "roe": -0.0544, "momentum_12_1": -0.4786 }, { "week_end_date": "2026-06-14", "price": 2.5, "os": 0.52, "value": 0.86, "quality": 0.22, "momentum": 0.02, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0008, "roe": -0.0544, "momentum_12_1": -0.5316 }, { "week_end_date": "2026-06-21", "price": 2.38, "os": 0.52, "value": 0.87, "quality": 0.2, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0009, "roe": -0.0544, "momentum_12_1": -0.4877 }, { "week_end_date": "2026-06-28", "price": 2.08, "os": 0.54, "value": 0.89, "quality": 0.21, "momentum": 0.02, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.001, "roe": -0.0544, "momentum_12_1": -0.48 }, { "week_end_date": "2026-07-05", "price": 2.08, "os": 0.54, "value": 0.89, "quality": 0.2, "momentum": 0.04, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.001, "roe": -0.0544, "momentum_12_1": -0.4458 }, { "week_end_date": "2026-07-12", "price": 2.14, "os": 0.59, "value": 0.89, "quality": 0.22, "momentum": 0.12, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.001, "roe": -0.0544, "momentum_12_1": -0.3655 }, { "week_end_date": "2026-07-19", "price": 2.03, "os": 0.56, "value": 0.9, "quality": 0.21, "momentum": 0.04, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.001, "roe": -0.0544, "momentum_12_1": -0.4167 }, { "week_end_date": "2026-07-26", "price": 1.87, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0011, "roe": -0.0544, "momentum_12_1": -0.4889 } ], "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": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5093000, "ebitda": 13377000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5093000, "ebitda": 13377000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5093000, "ebitda": 13377000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5093000, "ebitda": 13377000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5093000, "ebitda": 13377000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5093000, "ebitda": 13377000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5104000, "ebitda": 13366000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 9342000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7027000, "net_debt_issued": -142000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90363000, "cost_of_revenue": 12553000, "gross_profit": 77810000, "ebit": -5432000, "ebitda": 13189000, "pretax_income": -5432000, "tax_provision": -34000, "net_income": -5233000, "net_income_to_common": -5233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5860000, "total_current_assets": 15742000, "total_assets": 141217000, "short_term_debt": 6640000, "long_term_debt": null, "total_debt": 11509000, "total_liabilities": 47204000, "total_equity": 80675000, "shares_outstanding": 23335000, "goodwill_and_intangibles": 97145000 }, "cash_flow": { "operating_cash_flow": 6923000, "capital_expenditure": 4982000, "free_cash_flow": 11905000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 33000, "net_debt_issued": -179000 } } ], "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": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1412000, "ebitda": 3204000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 14589000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1412000, "ebitda": 3204000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 14589000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1412000, "ebitda": 3204000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 14589000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1412000, "ebitda": 3204000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 14589000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1412000, "ebitda": 3204000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 14589000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1412000, "ebitda": 3204000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 14589000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1428000, "ebitda": 3188000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 9194000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": -57000, "shares_issued": 33000, "net_debt_issued": -57000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "ebit": -653000, "ebitda": 3858000, "pretax_income": -653000, "tax_provision": 131000, "net_income": -526000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 1766000, "capital_expenditure": 1690000, "free_cash_flow": 3456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "ebit": -653000, "ebitda": 3858000, "pretax_income": -653000, "tax_provision": 131000, "net_income": -526000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 1766000, "capital_expenditure": 1690000, "free_cash_flow": 3456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "ebit": -653000, "ebitda": 3858000, "pretax_income": -653000, "tax_provision": 131000, "net_income": -526000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 1766000, "capital_expenditure": 1690000, "free_cash_flow": 3456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "ebit": -653000, "ebitda": 3858000, "pretax_income": -653000, "tax_provision": 131000, "net_income": -526000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 1766000, "capital_expenditure": 1690000, "free_cash_flow": 3456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "ebit": -653000, "ebitda": 3858000, "pretax_income": -653000, "tax_provision": 131000, "net_income": -526000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 14794000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 1766000, "capital_expenditure": 1690000, "free_cash_flow": 3456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }