{ "ticker": { "uuid": "e6d6f6cd-b116-4f7d-84da-83e4b1e4bdd6", "symbol": "LFMD", "name": "LifeMD Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/e6d6f6cd-b116-4f7d-84da-83e4b1e4bdd6/", "api_url": "https://sharemaestro.com/factors/api/tickers/e6d6f6cd-b116-4f7d-84da-83e4b1e4bdd6/" }, "latest_snapshot": { "ticker": { "uuid": "e6d6f6cd-b116-4f7d-84da-83e4b1e4bdd6", "symbol": "LFMD", "name": "LifeMD Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/e6d6f6cd-b116-4f7d-84da-83e4b1e4bdd6/", "api_url": "https://sharemaestro.com/factors/api/tickers/e6d6f6cd-b116-4f7d-84da-83e4b1e4bdd6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.13, "value": 0.25, "quality": 0.69, "momentum": 0.02, "coverage": 0.848, "confidence": 0.812, "delta": -2 }, "headline_factors": { "price": 3.71, "market_cap": 179424912.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0313, "roe": -1.0807, "piotroski_f_score": 4, "momentum_12_1": -0.6137, "volatility_252d": 0.7458 }, "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": null, "earnings_yield": null, "fcf_yield": 0.1016, "shareholder_yield": -0.0313 }, "quality": { "roe": -1.0807, "roic": null, "gross_margin": 0.8589, "fcf_margin": 0.07, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0618, "eps_growth_1y": null, "fcf_growth_1y": -0.4436 }, "momentum": { "price_return_12m": -0.6529, "momentum_12_1": -0.6137, "relative_strength": -0.8692 }, "scores": { "value_percentile": 0.25, "quality_percentile": 0.69, "momentum_percentile": 0.02, "growth_composite": 81, "yield_composite": 72, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.89, "os": 0.1, "value": 0.22, "quality": 0.66, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0237, "roe": -1.0807, "momentum_12_1": -0.6242 }, { "week_end_date": "2026-06-14", "price": 4.7, "os": 0.11, "value": 0.22, "quality": 0.68, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0247, "roe": -1.0807, "momentum_12_1": -0.6525 }, { "week_end_date": "2026-06-21", "price": 4.75, "os": 0.1, "value": 0.22, "quality": 0.67, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0244, "roe": -1.0807, "momentum_12_1": -0.7161 }, { "week_end_date": "2026-06-28", "price": 4.13, "os": 0.12, "value": 0.25, "quality": 0.66, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0281, "roe": -1.0807, "momentum_12_1": -0.6887 }, { "week_end_date": "2026-07-05", "price": 4.87, "os": 0.1, "value": 0.22, "quality": 0.66, "momentum": 0.02, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0238, "roe": -1.0807, "momentum_12_1": -0.6088 }, { "week_end_date": "2026-07-12", "price": 4.64, "os": 0.13, "value": 0.23, "quality": 0.67, "momentum": 0.07, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.025, "roe": -1.0807, "momentum_12_1": -0.5826 }, { "week_end_date": "2026-07-19", "price": 4.15, "os": 0.11, "value": 0.23, "quality": 0.68, "momentum": 0.02, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.028, "roe": -1.0807, "momentum_12_1": -0.5498 }, { "week_end_date": "2026-07-26", "price": 3.71, "os": 0.13, "value": 0.25, "quality": 0.69, "momentum": 0.02, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0313, "roe": -1.0807, "momentum_12_1": -0.6137 } ], "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": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -8825545, "ebitda": -1517087, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 9518627, "free_cash_flow": 17798802, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194055198, "cost_of_revenue": 39294444, "gross_profit": 154760754, "ebit": -7669694, "ebitda": -361236, "pretax_income": -10186512, "tax_provision": 45721, "net_income": -7106359, "net_income_to_common": -7106359, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 45129617, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": 8280175, "capital_expenditure": 1870665, "free_cash_flow": 10150840, "dividends_paid": 3106250, "share_repurchases": null, "shares_issued": 8721717, "net_debt_issued": -18719721 } } ], "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105178, "free_cash_flow": 549802, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105178, "free_cash_flow": 549802, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105178, "free_cash_flow": 549802, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105174, "free_cash_flow": 549798, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105174, "free_cash_flow": 549798, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105174, "free_cash_flow": 549798, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8872596, "ebitda": -6876369, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105174, "free_cash_flow": 549798, "dividends_paid": 776563, "share_repurchases": null, "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": 50162956, "cost_of_revenue": 7600351, "gross_profit": 42562605, "ebit": -8929072, "ebitda": -6932845, "pretax_income": -8872596, "tax_provision": 776563, "net_income": -8872596, "net_income_to_common": -8872596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478137, "total_current_assets": 51697046, "total_assets": 70124668, "short_term_debt": 670825, "long_term_debt": null, "total_debt": 6172897, "total_liabilities": 55087822, "total_equity": 15036846, "shares_outstanding": 47336060, "goodwill_and_intangibles": 230417 }, "cash_flow": { "operating_cash_flow": 444624, "capital_expenditure": 105174, "free_cash_flow": 549798, "dividends_paid": 776563, "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": 46868484, "cost_of_revenue": 8518495, "gross_profit": 38349989, "ebit": -1073639, "ebitda": 876088, "pretax_income": -1073639, "tax_provision": 13898, "net_income": -1496800, "net_income_to_common": -1496800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 46773743, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": -3280523, "capital_expenditure": 155457, "free_cash_flow": -3125066, "dividends_paid": 776562, "share_repurchases": null, "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": 46868484, "cost_of_revenue": 8518495, "gross_profit": 38349989, "ebit": -1073639, "ebitda": 876088, "pretax_income": -1073639, "tax_provision": 13898, "net_income": -1496800, "net_income_to_common": -1496800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 46773743, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": -3280523, "capital_expenditure": 155457, "free_cash_flow": -3125066, "dividends_paid": 776562, "share_repurchases": null, "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": 46868484, "cost_of_revenue": 8518495, "gross_profit": 38349989, "ebit": -1073639, "ebitda": 876088, "pretax_income": -1073639, "tax_provision": 13898, "net_income": -1496800, "net_income_to_common": -1496800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 46773743, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": -3280523, "capital_expenditure": 155457, "free_cash_flow": -3125066, "dividends_paid": 776562, "share_repurchases": null, "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": 46868484, "cost_of_revenue": 8518495, "gross_profit": 38349989, "ebit": -1073639, "ebitda": 876088, "pretax_income": -1073639, "tax_provision": 13898, "net_income": -1496800, "net_income_to_common": -1496800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786318, "total_current_assets": 51831465, "total_assets": 70411319, "short_term_debt": 642422, "long_term_debt": null, "total_debt": 6323796, "total_liabilities": 47254739, "total_equity": 23156580, "shares_outstanding": 46773743, "goodwill_and_intangibles": 262334 }, "cash_flow": { "operating_cash_flow": -3280523, "capital_expenditure": 155457, "free_cash_flow": -3125066, "dividends_paid": 776562, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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/" }, { "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 } }