{ "ticker": { "uuid": "e819594c-c2ec-407c-b30a-b300a02a9210", "symbol": "GKOS", "name": "Glaukos Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/e819594c-c2ec-407c-b30a-b300a02a9210/", "api_url": "https://sharemaestro.com/factors/api/tickers/e819594c-c2ec-407c-b30a-b300a02a9210/" }, "latest_snapshot": { "ticker": { "uuid": "e819594c-c2ec-407c-b30a-b300a02a9210", "symbol": "GKOS", "name": "Glaukos Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/e819594c-c2ec-407c-b30a-b300a02a9210/", "api_url": "https://sharemaestro.com/factors/api/tickers/e819594c-c2ec-407c-b30a-b300a02a9210/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.14, "value": 0.12, "quality": 0.12, "momentum": 0.88, "coverage": 0.818, "confidence": 0.784, "delta": -1 }, "headline_factors": { "price": 153.58, "market_cap": 9020354051.38, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.004, "roe": -0.2822, "piotroski_f_score": 3, "momentum_12_1": 0.5315, "volatility_252d": 0.5643 }, "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": null, "earnings_yield": null, "fcf_yield": 0.0001, "shareholder_yield": -0.004 }, "quality": { "roe": -0.2822, "roic": -0.2127, "gross_margin": 0.7808, "fcf_margin": 0.0016, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.363, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.6286, "momentum_12_1": 0.5315, "relative_strength": 0.4603 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.12, "momentum_percentile": 0.88, "growth_composite": 17, "yield_composite": 89, "overall_composite": 86, "os_score": 0.14, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 125, "os": 0.13, "value": 0.14, "quality": 0.13, "momentum": 0.79, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0049, "roe": -0.2822, "momentum_12_1": 0.4359 }, { "week_end_date": "2026-06-14", "price": 126.81, "os": 0.13, "value": 0.13, "quality": 0.13, "momentum": 0.82, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0048, "roe": -0.2822, "momentum_12_1": 0.4755 }, { "week_end_date": "2026-06-21", "price": 130.68, "os": 0.09, "value": 0.13, "quality": 0.13, "momentum": 0.71, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0047, "roe": -0.2822, "momentum_12_1": 0.2005 }, { "week_end_date": "2026-06-28", "price": 144.42, "os": 0.12, "value": 0.13, "quality": 0.14, "momentum": 0.77, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0042, "roe": -0.2822, "momentum_12_1": 0.019 }, { "week_end_date": "2026-07-05", "price": 148.34, "os": 0.12, "value": 0.13, "quality": 0.14, "momentum": 0.79, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0041, "roe": -0.2822, "momentum_12_1": 0.2077 }, { "week_end_date": "2026-07-12", "price": 152.72, "os": 0.1, "value": 0.13, "quality": 0.14, "momentum": 0.73, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.004, "roe": -0.2822, "momentum_12_1": 0.2216 }, { "week_end_date": "2026-07-19", "price": 156.83, "os": 0.13, "value": 0.13, "quality": 0.12, "momentum": 0.84, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0039, "roe": -0.2822, "momentum_12_1": 0.3376 }, { "week_end_date": "2026-07-26", "price": 153.58, "os": 0.14, "value": 0.12, "quality": 0.12, "momentum": 0.88, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.004, "roe": -0.2822, "momentum_12_1": 0.5315 } ], "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": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -188407000, "ebitda": -146062000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -188407000, "ebitda": -146062000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -188407000, "ebitda": -146062000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -188407000, "ebitda": -146062000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -188407000, "ebitda": -146062000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -188407000, "ebitda": -146062000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 507442000, "cost_of_revenue": 114226000, "gross_profit": 393216000, "ebit": -86733000, "ebitda": -44388000, "pretax_income": -193042000, "tax_provision": -5351000, "net_income": -187691000, "net_income_to_common": -187691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57190000, "goodwill_and_intangibles": 208625999 }, "cash_flow": { "operating_cash_flow": -46340000, "capital_expenditure": 7666000, "free_cash_flow": -38674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21139000, "net_debt_issued": -1121000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 383481000, "cost_of_revenue": 94027000, "gross_profit": 289454000, "ebit": -135561000, "ebitda": -95639000, "pretax_income": -145601000, "tax_provision": 771000, "net_income": -146372000, "net_income_to_common": -146372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169626000, "total_current_assets": 449792000, "total_assets": 974756000, "short_term_debt": 2474000, "long_term_debt": null, "total_debt": 103399000, "total_liabilities": 207825000, "total_equity": 766931000, "shares_outstanding": 52755000, "goodwill_and_intangibles": 329579000 }, "cash_flow": { "operating_cash_flow": -61318000, "capital_expenditure": 6300000, "free_cash_flow": -55018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 46763000, "net_debt_issued": -1589000 } } ], "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": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -18174000, "ebitda": -5292000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": 103056000, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -18174000, "ebitda": -5292000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": 103056000, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -18174000, "ebitda": -5292000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": 103056000, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -18174000, "ebitda": -5292000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": 103056000, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -18174000, "ebitda": -5292000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": null, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -18174000, "ebitda": -5292000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": null, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150571000, "cost_of_revenue": 33339000, "gross_profit": 117232000, "ebit": -19856000, "ebitda": -6974000, "pretax_income": -19299000, "tax_provision": 484000, "net_income": -19783000, "net_income_to_common": -19783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104249000, "total_current_assets": 485753000, "total_assets": 893326000, "short_term_debt": null, "long_term_debt": null, "total_debt": 103056000, "total_liabilities": 222398000, "total_equity": 670928000, "shares_outstanding": 58022000, "goodwill_and_intangibles": 199738000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 3959000, "free_cash_flow": -8567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21711000, "net_debt_issued": -304000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143121000, "cost_of_revenue": 31771000, "gross_profit": 111350000, "ebit": -138670000, "ebitda": -125442000, "pretax_income": -139816000, "tax_provision": -6159000, "net_income": -133657000, "net_income_to_common": -133657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": 103876000, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57506000, "goodwill_and_intangibles": 208626000 }, "cash_flow": { "operating_cash_flow": 6843000, "capital_expenditure": 2914000, "free_cash_flow": 9757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2916000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143121000, "cost_of_revenue": 31771000, "gross_profit": 111350000, "ebit": -138670000, "ebitda": -125442000, "pretax_income": -139816000, "tax_provision": -6159000, "net_income": -133657000, "net_income_to_common": -133657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": 103876000, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57506000, "goodwill_and_intangibles": 208626000 }, "cash_flow": { "operating_cash_flow": 6843000, "capital_expenditure": 2914000, "free_cash_flow": 9757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2916000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143121000, "cost_of_revenue": 31771000, "gross_profit": 111350000, "ebit": -138670000, "ebitda": -125442000, "pretax_income": -139816000, "tax_provision": -6159000, "net_income": -133657000, "net_income_to_common": -133657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": 103876000, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57506000, "goodwill_and_intangibles": 208626000 }, "cash_flow": { "operating_cash_flow": 6843000, "capital_expenditure": 2914000, "free_cash_flow": 9757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2916000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143121000, "cost_of_revenue": 31771000, "gross_profit": 111350000, "ebit": -138670000, "ebitda": -125442000, "pretax_income": -139816000, "tax_provision": -6159000, "net_income": -133657000, "net_income_to_common": -133657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": 103876000, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57506000, "goodwill_and_intangibles": 208626000 }, "cash_flow": { "operating_cash_flow": 6843000, "capital_expenditure": 2914000, "free_cash_flow": 9757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2916000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143121000, "cost_of_revenue": 31771000, "gross_profit": 111350000, "ebit": -138670000, "ebitda": -125442000, "pretax_income": -139816000, "tax_provision": -6159000, "net_income": -133657000, "net_income_to_common": -133657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90813000, "total_current_assets": 474984000, "total_assets": 893487000, "short_term_debt": null, "long_term_debt": null, "total_debt": 139643000, "total_liabilities": 237332000, "total_equity": 656155000, "shares_outstanding": 57506000, "goodwill_and_intangibles": 208626000 }, "cash_flow": { "operating_cash_flow": 6843000, "capital_expenditure": 2914000, "free_cash_flow": 9757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2916000, "net_debt_issued": -300000 } } ] }, "strategy_matches": [ { "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/" } ], "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 } }