{ "ticker": { "uuid": "f6ac8a2e-d64b-49c8-a29c-5110a4f0000e", "symbol": "HYFM", "name": "Hydrofarm Holdings Group\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/" }, "latest_snapshot": { "ticker": { "uuid": "f6ac8a2e-d64b-49c8-a29c-5110a4f0000e", "symbol": "HYFM", "name": "Hydrofarm Holdings Group\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.57, "value": 0.52, "quality": 0.5, "momentum": 0.52, "coverage": 0.758, "confidence": 0.726, "delta": -1 }, "headline_factors": { "price": 0.66, "market_cap": 3125109.01, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 3.7117, "piotroski_f_score": 3, "momentum_12_1": -0.8278, "volatility_252d": 0.7647 }, "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": -0.0119, "shareholder_yield": 0 }, "quality": { "roe": 3.7117, "roic": -2.6632, "gross_margin": 0.016, "fcf_margin": -0.0155, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.308, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.8574, "momentum_12_1": -0.8278, "relative_strength": -1.0736 }, "scores": { "value_percentile": 0.52, "quality_percentile": 0.5, "momentum_percentile": 0.52, "growth_composite": 48, "yield_composite": 47, "overall_composite": 43, "os_score": 0.57, "factor_coverage": 0.758, "signal_confidence": 0.726 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.96, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7289 }, { "week_end_date": "2026-06-14", "price": 0.92, "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.52, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.6885 }, { "week_end_date": "2026-06-21", "price": 0.89, "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7413 }, { "week_end_date": "2026-06-28", "price": 0.79, "os": 0.25, "value": 0.39, "quality": 0.37, "momentum": 0.37, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7361 }, { "week_end_date": "2026-07-05", "price": 0.79, "os": 0.69, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7355 }, { "week_end_date": "2026-07-12", "price": 0.8, "os": 0.78, "value": 0.63, "quality": 0.61, "momentum": 0.64, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7578 }, { "week_end_date": "2026-07-19", "price": 0.68, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.51, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7947 }, { "week_end_date": "2026-07-26", "price": 0.66, "os": 0.57, "value": 0.52, "quality": 0.5, "momentum": 0.52, "confidence": 0.726, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.8278 } ], "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": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -277103000, "ebitda": -253961000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -277103000, "ebitda": -253961000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -277103000, "ebitda": -253961000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -277103000, "ebitda": -253961000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -277103000, "ebitda": -253961000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -277103000, "ebitda": -253961000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -39502000, "ebitda": -16360000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5392000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190288000, "cost_of_revenue": 158155000, "gross_profit": 32133000, "ebit": -50611000, "ebitda": -19920000, "pretax_income": -65848000, "tax_provision": 869000, "net_income": -66717000, "net_income_to_common": -66717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26111000, "total_current_assets": 95212000, "total_assets": 426104000, "short_term_debt": 9450000, "long_term_debt": 114693000, "total_debt": 169526000, "total_liabilities": 202382000, "total_equity": 223722000, "shares_outstanding": 4598640, "goodwill_and_intangibles": 249002000 }, "cash_flow": { "operating_cash_flow": -324000, "capital_expenditure": 2892000, "free_cash_flow": 2568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4634000 } } ], "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": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -8853000, "ebitda": -5021000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -8853000, "ebitda": -5021000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -8853000, "ebitda": -5021000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -8853000, "ebitda": -5021000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -8853000, "ebitda": -5021000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -8853000, "ebitda": -5021000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -6234000, "ebitda": -2402000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 160398000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -134000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "ebit": -239675000, "ebitda": -238590000, "pretax_income": -243003000, "tax_provision": -849000, "net_income": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -3975000, "capital_expenditure": 695000, "free_cash_flow": -3280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -196000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "ebit": -239675000, "ebitda": -238590000, "pretax_income": -243003000, "tax_provision": -849000, "net_income": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -3975000, "capital_expenditure": 695000, "free_cash_flow": -3280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -196000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "ebit": -239675000, "ebitda": -238590000, "pretax_income": -243003000, "tax_provision": -849000, "net_income": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -3975000, "capital_expenditure": 695000, "free_cash_flow": -3280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -196000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "ebit": -239675000, "ebitda": -238590000, "pretax_income": -243003000, "tax_provision": -849000, "net_income": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -3975000, "capital_expenditure": 695000, "free_cash_flow": -3280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -196000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "ebit": -239675000, "ebitda": -238590000, "pretax_income": -243003000, "tax_provision": -849000, "net_income": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 160082000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -3975000, "capital_expenditure": 695000, "free_cash_flow": -3280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -196000 } } ] }, "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": "2025-12-31" }, "schema": { "public_fields_only": true } }