{ "ticker": { "uuid": "f7124a51-5bb1-4020-80ba-d6eef0b1b56f", "symbol": "COSM", "name": "Cosmos Health Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/f7124a51-5bb1-4020-80ba-d6eef0b1b56f/", "api_url": "https://sharemaestro.com/factors/api/tickers/f7124a51-5bb1-4020-80ba-d6eef0b1b56f/" }, "latest_snapshot": { "ticker": { "uuid": "f7124a51-5bb1-4020-80ba-d6eef0b1b56f", "symbol": "COSM", "name": "Cosmos Health Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/f7124a51-5bb1-4020-80ba-d6eef0b1b56f/", "api_url": "https://sharemaestro.com/factors/api/tickers/f7124a51-5bb1-4020-80ba-d6eef0b1b56f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.65, "value": 0.56, "quality": 0.55, "momentum": 0.56, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 0.2, "market_cap": 12409471.56, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.4366, "roe": -1.0659, "piotroski_f_score": 4, "momentum_12_1": -0.7528, "volatility_252d": 1.0086 }, "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": -0.3648, "shareholder_yield": -0.4366 }, "quality": { "roe": -1.0659, "roic": -0.4123, "gross_margin": 0.104, "fcf_margin": -0.1539, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2975, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.713, "momentum_12_1": -0.7528, "relative_strength": -0.9293 }, "scores": { "value_percentile": 0.56, "quality_percentile": 0.55, "momentum_percentile": 0.56, "growth_composite": 44, "yield_composite": 43, "overall_composite": 35, "os_score": 0.65, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.25, "os": 0.3, "value": 0.41, "quality": 0.39, "momentum": 0.39, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3603, "roe": -1.0659, "momentum_12_1": -0.3004 }, { "week_end_date": "2026-06-14", "price": 0.21, "os": 0.29, "value": 0.4, "quality": 0.38, "momentum": 0.39, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4156, "roe": -1.0659, "momentum_12_1": -0.3313 }, { "week_end_date": "2026-06-21", "price": 0.21, "os": 0.61, "value": 0.54, "quality": 0.52, "momentum": 0.54, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4099, "roe": -1.0659, "momentum_12_1": -0.4151 }, { "week_end_date": "2026-06-28", "price": 0.17, "os": 0.67, "value": 0.58, "quality": 0.56, "momentum": 0.57, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.5068, "roe": -1.0659, "momentum_12_1": -0.4214 }, { "week_end_date": "2026-07-05", "price": 0.24, "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3681, "roe": -1.0659, "momentum_12_1": -0.4085 }, { "week_end_date": "2026-07-12", "price": 0.29, "os": 0.5, "value": 0.48, "quality": 0.47, "momentum": 0.49, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2981, "roe": -1.0659, "momentum_12_1": -0.5605 }, { "week_end_date": "2026-07-19", "price": 0.23, "os": 0.65, "value": 0.57, "quality": 0.55, "momentum": 0.56, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3717, "roe": -1.0659, "momentum_12_1": -0.5165 }, { "week_end_date": "2026-07-26", "price": 0.2, "os": 0.65, "value": 0.56, "quality": 0.55, "momentum": 0.56, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4366, "roe": -1.0659, "momentum_12_1": -0.7528 } ], "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": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65271815, "cost_of_revenue": 57376240, "gross_profit": 7895575, "ebit": -16522363, "ebitda": -15153010, "pretax_income": -19144998, "tax_provision": null, "net_income": -19144998, "net_income_to_common": -19144998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13744702, "long_term_debt": 5851837, "total_debt": 19970012, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 30289072, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -8447614, "capital_expenditure": 55675, "free_cash_flow": -8391939, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5417396, "net_debt_issued": 10469165 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54426402, "cost_of_revenue": 50115079, "gross_profit": 4311323, "ebit": -15170701, "ebitda": -13921463, "pretax_income": -16183018, "tax_provision": 6195024, "net_income": -16183018, "net_income_to_common": -16183018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315105, "total_current_assets": 25461347, "total_assets": 54311892, "short_term_debt": 9758486, "long_term_debt": 1560433, "total_debt": 11820716, "total_liabilities": 29778963, "total_equity": 24532929, "shares_outstanding": 19147726, "goodwill_and_intangibles": 7756534 }, "cash_flow": { "operating_cash_flow": -7717034, "capital_expenditure": 418075, "free_cash_flow": -7298959, "dividends_paid": 6195024, "share_repurchases": 0, "shares_issued": 649039, "net_debt_issued": 548243 } } ], "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": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -1991844, "ebitda": -1643665, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 10832988, "long_term_debt": 6124297, "total_debt": 17420673, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -1991844, "ebitda": -1643665, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 10832988, "long_term_debt": 6124297, "total_debt": 17420673, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -1991844, "ebitda": -1643665, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 10832988, "long_term_debt": 6124297, "total_debt": 17420673, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -1991844, "ebitda": -1643665, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 10832988, "long_term_debt": 6124297, "total_debt": 17420673, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -1991844, "ebitda": -1643665, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 10832988, "long_term_debt": 6124297, "total_debt": 17420673, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -1991844, "ebitda": -1643665, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 10832988, "long_term_debt": 6124297, "total_debt": 17420673, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17927892, "cost_of_revenue": 16546721, "gross_profit": 1381171, "ebit": -2184179, "ebitda": -1836000, "pretax_income": -2805423, "tax_provision": null, "net_income": -2805423, "net_income_to_common": -2805423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514702, "total_current_assets": 36889322, "total_assets": 62369011, "short_term_debt": 11893218, "long_term_debt": 6124297, "total_debt": 18480903, "total_liabilities": 42542652, "total_equity": 19826359, "shares_outstanding": 47087621, "goodwill_and_intangibles": 9293656 }, "cash_flow": { "operating_cash_flow": -1067066, "capital_expenditure": 11399, "free_cash_flow": -1055667, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1832524, "net_debt_issued": -1429921 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19703160, "cost_of_revenue": 17623816, "gross_profit": 2079344, "ebit": -11243640, "ebitda": -8815788, "pretax_income": -10145943, "tax_provision": null, "net_income": -10145943, "net_income_to_common": -10145943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13518733, "long_term_debt": 5851837, "total_debt": 5851837, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 41067312, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -4596341, "capital_expenditure": 8053, "free_cash_flow": -4588288, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4395462, "net_debt_issued": 435090 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19703160, "cost_of_revenue": 17623816, "gross_profit": 2079344, "ebit": -11243640, "ebitda": -8815788, "pretax_income": -10145943, "tax_provision": null, "net_income": -10145943, "net_income_to_common": -10145943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13518733, "long_term_debt": 5851837, "total_debt": 5851837, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 41067312, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -4596341, "capital_expenditure": 8053, "free_cash_flow": -4588288, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4395462, "net_debt_issued": 435090 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19703160, "cost_of_revenue": 17623816, "gross_profit": 2079344, "ebit": -11243640, "ebitda": -8815788, "pretax_income": -10145943, "tax_provision": null, "net_income": -10145943, "net_income_to_common": -10145943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13518733, "long_term_debt": 5851837, "total_debt": 5851837, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 41067312, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -4596341, "capital_expenditure": 8053, "free_cash_flow": -4588288, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4395462, "net_debt_issued": 435090 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19703160, "cost_of_revenue": 17623816, "gross_profit": 2079344, "ebit": -11243640, "ebitda": -8815788, "pretax_income": -10145943, "tax_provision": null, "net_income": -10145943, "net_income_to_common": -10145943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13518733, "long_term_debt": 5851837, "total_debt": 5851837, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 41067312, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -4596341, "capital_expenditure": 8053, "free_cash_flow": -4588288, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4395462, "net_debt_issued": 435090 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19703160, "cost_of_revenue": 17623816, "gross_profit": 2079344, "ebit": -11243640, "ebitda": -8815788, "pretax_income": -10145943, "tax_provision": null, "net_income": -10145943, "net_income_to_common": -10145943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 715674, "total_current_assets": 38388256, "total_assets": 65477518, "short_term_debt": 13518733, "long_term_debt": 5851837, "total_debt": 5851837, "total_liabilities": 47052889, "total_equity": 18424629, "shares_outstanding": 41067312, "goodwill_and_intangibles": 7569695 }, "cash_flow": { "operating_cash_flow": -4596341, "capital_expenditure": 8053, "free_cash_flow": -4588288, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4395462, "net_debt_issued": 435090 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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 } }