{ "ticker": { "uuid": "e642e0c8-8675-401b-8bc3-752d7765b880", "symbol": "KG", "name": "Kestrel Group, Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Reinsurance", "page_url": "https://sharemaestro.com/factors/ticker/e642e0c8-8675-401b-8bc3-752d7765b880/", "api_url": "https://sharemaestro.com/factors/api/tickers/e642e0c8-8675-401b-8bc3-752d7765b880/" }, "latest_snapshot": { "ticker": { "uuid": "e642e0c8-8675-401b-8bc3-752d7765b880", "symbol": "KG", "name": "Kestrel Group, Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Reinsurance", "page_url": "https://sharemaestro.com/factors/ticker/e642e0c8-8675-401b-8bc3-752d7765b880/", "api_url": "https://sharemaestro.com/factors/api/tickers/e642e0c8-8675-401b-8bc3-752d7765b880/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.59, "value": 0.92, "quality": 0.25, "momentum": 0.03, "coverage": 0.939, "confidence": 0.91, "delta": 3 }, "headline_factors": { "price": 9.2, "market_cap": 71981076, "pe_ratio": 1.8137, "earnings_yield": 0.2821, "ebitda_to_ev": 0.3031, "shareholder_yield": 0.5557, "roe": 0.3268, "piotroski_f_score": 3, "momentum_12_1": -0.4769, "volatility_252d": 0.7577 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 1.8137, "ev_ebitda": 3.2988, "earnings_yield": 0.2821, "fcf_yield": -0.4597, "shareholder_yield": 0.5557 }, "quality": { "roe": 0.3268, "roic": 0.1673, "gross_margin": 0.6761, "fcf_margin": -2.0787, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 4.1558, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.5986, "momentum_12_1": -0.4769, "relative_strength": -0.7947 }, "scores": { "value_percentile": 0.92, "quality_percentile": 0.25, "momentum_percentile": 0.03, "growth_composite": 22, "yield_composite": 1, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.93, "os": 0.58, "value": 0.9, "quality": 0.26, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 2.3519, "earnings_yield": 0.2532, "shareholder_yield": 0.4285, "roe": 0.3268, "momentum_12_1": -0.5378 }, { "week_end_date": "2026-06-14", "price": 11.68, "os": 0.58, "value": 0.9, "quality": 0.26, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 2.3026, "earnings_yield": 0.2556, "shareholder_yield": 0.4377, "roe": 0.3268, "momentum_12_1": -0.5856 }, { "week_end_date": "2026-06-21", "price": 11.99, "os": 0.57, "value": 0.9, "quality": 0.25, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 2.3637, "earnings_yield": 0.2526, "shareholder_yield": 0.4264, "roe": 0.3268, "momentum_12_1": -0.5629 }, { "week_end_date": "2026-06-28", "price": 9.52, "os": 0.6, "value": 0.92, "quality": 0.27, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.8768, "earnings_yield": 0.2784, "shareholder_yield": 0.537, "roe": 0.3268, "momentum_12_1": -0.5989 }, { "week_end_date": "2026-07-05", "price": 10.16, "os": 0.58, "value": 0.91, "quality": 0.26, "momentum": 0.02, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 2.0029, "earnings_yield": 0.2712, "shareholder_yield": 0.5032, "roe": 0.3268, "momentum_12_1": -0.5311 }, { "week_end_date": "2026-07-12", "price": 10.25, "os": 0.62, "value": 0.91, "quality": 0.27, "momentum": 0.08, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 2.0207, "earnings_yield": 0.2702, "shareholder_yield": 0.4988, "roe": 0.3268, "momentum_12_1": -0.5225 }, { "week_end_date": "2026-07-19", "price": 9.2, "os": 0.59, "value": 0.92, "quality": 0.25, "momentum": 0.03, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 1.8137, "earnings_yield": 0.2821, "shareholder_yield": 0.5557, "roe": 0.3268, "momentum_12_1": -0.4769 } ], "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": 34049000, "cost_of_revenue": 8992000, "gross_profit": 25057000, "ebit": 59471000, "ebitda": 59565000, "pretax_income": 49606000, "tax_provision": 68000, "net_income": 46725000, "net_income_to_common": 46725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 5731380, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -96141000, "capital_expenditure": 0, "free_cash_flow": -96141000, "dividends_paid": 40000000, "share_repurchases": null, "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": 34049000, "cost_of_revenue": 8992000, "gross_profit": 25057000, "ebit": 59471000, "ebitda": 59565000, "pretax_income": 49606000, "tax_provision": 68000, "net_income": 46725000, "net_income_to_common": 46725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 5731380, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -96141000, "capital_expenditure": 0, "free_cash_flow": -96141000, "dividends_paid": 40000000, "share_repurchases": null, "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": 34049000, "cost_of_revenue": 8992000, "gross_profit": 25057000, "ebit": 59471000, "ebitda": 59565000, "pretax_income": 49606000, "tax_provision": 68000, "net_income": 46725000, "net_income_to_common": 46725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 5731380, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -96141000, "capital_expenditure": 0, "free_cash_flow": -96141000, "dividends_paid": 40000000, "share_repurchases": null, "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": 34049000, "cost_of_revenue": 8992000, "gross_profit": 25057000, "ebit": 59471000, "ebitda": 59565000, "pretax_income": 49606000, "tax_provision": 68000, "net_income": 46725000, "net_income_to_common": 46725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 5731380, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -96141000, "capital_expenditure": 0, "free_cash_flow": -96141000, "dividends_paid": 40000000, "share_repurchases": null, "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": 34049000, "cost_of_revenue": 8992000, "gross_profit": 25057000, "ebit": 59471000, "ebitda": 59565000, "pretax_income": 49606000, "tax_provision": 68000, "net_income": 46725000, "net_income_to_common": 46725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 5731380, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -96141000, "capital_expenditure": 0, "free_cash_flow": -96141000, "dividends_paid": 40000000, "share_repurchases": null, "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": 34049000, "cost_of_revenue": 8992000, "gross_profit": 25057000, "ebit": 59471000, "ebitda": 59565000, "pretax_income": 49606000, "tax_provision": 68000, "net_income": 46725000, "net_income_to_common": 46725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 5731380, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -96141000, "capital_expenditure": 0, "free_cash_flow": -96141000, "dividends_paid": 40000000, "share_repurchases": null, "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": 5249587, "cost_of_revenue": 3401784, "gross_profit": 1847803, "ebit": 141762, "ebitda": 141762, "pretax_income": 354312, "tax_provision": 30039, "net_income": 324273, "net_income_to_common": 324273, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4286280, "total_current_assets": 4473380, "total_assets": 4696841, "short_term_debt": 352488, "long_term_debt": null, "total_debt": 255278118, "total_liabilities": 699482000, "total_equity": -694785159, "shares_outstanding": 4995134, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67449000, "capital_expenditure": 0, "free_cash_flow": -67449000, "dividends_paid": 0, "share_repurchases": null, "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": 5249587, "cost_of_revenue": 3401784, "gross_profit": 1847803, "ebit": 141762, "ebitda": 141762, "pretax_income": 354312, "tax_provision": 30039, "net_income": 324273, "net_income_to_common": 324273, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4286280, "total_current_assets": 4473380, "total_assets": 4696841, "short_term_debt": 352488, "long_term_debt": null, "total_debt": 255278118, "total_liabilities": 699482000, "total_equity": -694785159, "shares_outstanding": 4995134, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67449000, "capital_expenditure": 0, "free_cash_flow": -67449000, "dividends_paid": 0, "share_repurchases": null, "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": 10193000, "cost_of_revenue": 2255000, "gross_profit": 7938000, "ebit": -3051000, "ebitda": -3042000, "pretax_income": -6947000, "tax_provision": 6000, "net_income": -7431000, "net_income_to_common": -7431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62211000, "total_current_assets": 62508000, "total_assets": 527846000, "short_term_debt": 273000, "long_term_debt": 174722000, "total_debt": 176722000, "total_liabilities": 406409000, "total_equity": 121437000, "shares_outstanding": 7752415, "goodwill_and_intangibles": 8509000 }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 0, "free_cash_flow": -15133000, "dividends_paid": null, "share_repurchases": -486000, "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": 10193000, "cost_of_revenue": 2255000, "gross_profit": 7938000, "ebit": -3051000, "ebitda": -3042000, "pretax_income": -6947000, "tax_provision": 6000, "net_income": -7431000, "net_income_to_common": -7431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62211000, "total_current_assets": 62508000, "total_assets": 527846000, "short_term_debt": 273000, "long_term_debt": 174722000, "total_debt": 176722000, "total_liabilities": 406409000, "total_equity": 121437000, "shares_outstanding": 7752415, "goodwill_and_intangibles": 8509000 }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 0, "free_cash_flow": -15133000, "dividends_paid": null, "share_repurchases": -486000, "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": 10193000, "cost_of_revenue": 2255000, "gross_profit": 7938000, "ebit": -3051000, "ebitda": -3042000, "pretax_income": -6947000, "tax_provision": 6000, "net_income": -7431000, "net_income_to_common": -7431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62211000, "total_current_assets": 62508000, "total_assets": 527846000, "short_term_debt": 273000, "long_term_debt": 174722000, "total_debt": 176722000, "total_liabilities": 406409000, "total_equity": 121437000, "shares_outstanding": 7752415, "goodwill_and_intangibles": 8509000 }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 0, "free_cash_flow": -15133000, "dividends_paid": null, "share_repurchases": -486000, "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": 10193000, "cost_of_revenue": 2255000, "gross_profit": 7938000, "ebit": -3051000, "ebitda": -3042000, "pretax_income": -6947000, "tax_provision": 6000, "net_income": -7431000, "net_income_to_common": -7431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62211000, "total_current_assets": 62508000, "total_assets": 527846000, "short_term_debt": 273000, "long_term_debt": 174722000, "total_debt": 176722000, "total_liabilities": 406409000, "total_equity": 121437000, "shares_outstanding": 7752415, "goodwill_and_intangibles": 8509000 }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 0, "free_cash_flow": -15133000, "dividends_paid": null, "share_repurchases": -486000, "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": 10193000, "cost_of_revenue": 2255000, "gross_profit": 7938000, "ebit": -3051000, "ebitda": -3042000, "pretax_income": -6947000, "tax_provision": 6000, "net_income": -7431000, "net_income_to_common": -7431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62211000, "total_current_assets": 62508000, "total_assets": 527846000, "short_term_debt": 273000, "long_term_debt": 174722000, "total_debt": 176722000, "total_liabilities": 406409000, "total_equity": 121437000, "shares_outstanding": 7752415, "goodwill_and_intangibles": 8509000 }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 0, "free_cash_flow": -15133000, "dividends_paid": null, "share_repurchases": -486000, "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": 10193000, "cost_of_revenue": 2255000, "gross_profit": 7938000, "ebit": -3051000, "ebitda": -3042000, "pretax_income": -6947000, "tax_provision": 6000, "net_income": -7431000, "net_income_to_common": -7431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62211000, "total_current_assets": 62508000, "total_assets": 527846000, "short_term_debt": 273000, "long_term_debt": 174722000, "total_debt": 176722000, "total_liabilities": 406409000, "total_equity": 121437000, "shares_outstanding": 7752415, "goodwill_and_intangibles": 8509000 }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 0, "free_cash_flow": -15133000, "dividends_paid": null, "share_repurchases": -486000, "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": 10208000, "cost_of_revenue": 4547000, "gross_profit": 5661000, "ebit": -12218000, "ebitda": -12440000, "pretax_income": -16436000, "tax_provision": -34000, "net_income": -17755000, "net_income_to_common": -17755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 7741943, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -67674000, "capital_expenditure": 0, "free_cash_flow": -67674000, "dividends_paid": 0, "share_repurchases": null, "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": 10208000, "cost_of_revenue": 4547000, "gross_profit": 5661000, "ebit": -12218000, "ebitda": -12440000, "pretax_income": -16436000, "tax_provision": -34000, "net_income": -17755000, "net_income_to_common": -17755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 7741943, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -67674000, "capital_expenditure": 0, "free_cash_flow": -67674000, "dividends_paid": 0, "share_repurchases": null, "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": 10208000, "cost_of_revenue": 4547000, "gross_profit": 5661000, "ebit": -12218000, "ebitda": -12440000, "pretax_income": -16436000, "tax_provision": -34000, "net_income": -17755000, "net_income_to_common": -17755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 7741943, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -67674000, "capital_expenditure": 0, "free_cash_flow": -67674000, "dividends_paid": 0, "share_repurchases": null, "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": 10208000, "cost_of_revenue": 4547000, "gross_profit": 5661000, "ebit": -12218000, "ebitda": -12440000, "pretax_income": -16436000, "tax_provision": -34000, "net_income": -17755000, "net_income_to_common": -17755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 7741943, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -67674000, "capital_expenditure": 0, "free_cash_flow": -67674000, "dividends_paid": 0, "share_repurchases": null, "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": 10208000, "cost_of_revenue": 4547000, "gross_profit": 5661000, "ebit": -12218000, "ebitda": -12440000, "pretax_income": -16436000, "tax_provision": -34000, "net_income": -17755000, "net_income_to_common": -17755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 7741943, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -67674000, "capital_expenditure": 0, "free_cash_flow": -67674000, "dividends_paid": 0, "share_repurchases": null, "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": 10208000, "cost_of_revenue": 4547000, "gross_profit": 5661000, "ebit": -12218000, "ebitda": -12440000, "pretax_income": -16436000, "tax_provision": -34000, "net_income": -17755000, "net_income_to_common": -17755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16947000, "total_current_assets": 17671000, "total_assets": 548758000, "short_term_debt": 363000, "long_term_debt": 174402000, "total_debt": 176456000, "total_liabilities": 420474000, "total_equity": 128283999, "shares_outstanding": 7741943, "goodwill_and_intangibles": 9347000 }, "cash_flow": { "operating_cash_flow": -67674000, "capital_expenditure": 0, "free_cash_flow": -67674000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }