{ "ticker": { "uuid": "fee7899c-7c3a-47b9-88d4-2180705c7562", "symbol": "FTHM", "name": "Fathom Holdings\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/fee7899c-7c3a-47b9-88d4-2180705c7562/", "api_url": "https://sharemaestro.com/factors/api/tickers/fee7899c-7c3a-47b9-88d4-2180705c7562/" }, "latest_snapshot": { "ticker": { "uuid": "fee7899c-7c3a-47b9-88d4-2180705c7562", "symbol": "FTHM", "name": "Fathom Holdings\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/fee7899c-7c3a-47b9-88d4-2180705c7562/", "api_url": "https://sharemaestro.com/factors/api/tickers/fee7899c-7c3a-47b9-88d4-2180705c7562/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.54, "coverage": 0.788, "confidence": 0.788, "delta": 1 }, "headline_factors": { "price": 0.85, "market_cap": 28168869.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.3377, "roe": -0.926, "piotroski_f_score": 3, "momentum_12_1": -0.3074, "volatility_252d": 1.9405 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.1739, "shareholder_yield": -0.3377 }, "quality": { "roe": -0.926, "roic": -0.3975, "gross_margin": 0.0774, "fcf_margin": -0.0223, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.029, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.4505, "momentum_12_1": -0.3074, "relative_strength": -0.6667 }, "scores": { "value_percentile": 0.54, "quality_percentile": 0.52, "momentum_percentile": 0.54, "growth_composite": 46, "yield_composite": 45, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 0.788, "signal_confidence": 0.788 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.5, "os": 0.26, "value": 0.39, "quality": 0.37, "momentum": 0.37, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.5858, "roe": -0.5424, "momentum_12_1": -0.3369 }, { "week_end_date": "2026-06-14", "price": 0.42, "os": 0.24, "value": 0.38, "quality": 0.36, "momentum": 0.37, "confidence": 0.669, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.6908, "roe": -0.5424, "momentum_12_1": -0.4587 }, { "week_end_date": "2026-06-21", "price": 1.07, "os": 0.42, "value": 0.45, "quality": 0.44, "momentum": 0.45, "confidence": 0.661, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2607, "roe": -0.5424, "momentum_12_1": -0.4029 }, { "week_end_date": "2026-06-28", "price": 1.07, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.62, "confidence": 0.653, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2607, "roe": -0.5424, "momentum_12_1": -0.5127 }, { "week_end_date": "2026-07-05", "price": 1.04, "os": 0.76, "value": 0.62, "quality": 0.61, "momentum": 0.62, "confidence": 0.645, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2682, "roe": -0.5424, "momentum_12_1": -0.6487 }, { "week_end_date": "2026-07-12", "price": 0.95, "os": 0.46, "value": 0.47, "quality": 0.45, "momentum": 0.48, "confidence": 0.637, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2926, "roe": -0.5424, "momentum_12_1": -0.6612 }, { "week_end_date": "2026-07-19", "price": 0.87, "os": 0.61, "value": 0.54, "quality": 0.53, "momentum": 0.54, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3314, "roe": -0.926, "momentum_12_1": -0.1955 }, { "week_end_date": "2026-07-26", "price": 0.85, "os": 0.6, "value": 0.54, "quality": 0.52, "momentum": 0.54, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3377, "roe": -0.926, "momentum_12_1": -0.3074 } ], "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": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 20612000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": null, "total_equity": 37439000, "shares_outstanding": 32716641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 420477000, "cost_of_revenue": 386281000, "gross_profit": 34196000, "ebit": -19628000, "ebitda": -13781000, "pretax_income": -20222000, "tax_provision": 85000, "net_income": -20307000, "net_income_to_common": -20307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -20536000, "capital_expenditure": 121000, "free_cash_flow": -20415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9513000, "net_debt_issued": 5980000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335184000, "cost_of_revenue": 306913000, "gross_profit": 28271000, "ebit": -22062000, "ebitda": -16639000, "pretax_income": -22599000, "tax_provision": -1022000, "net_income": -21577000, "net_income_to_common": -21577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7127000, "total_current_assets": 24956000, "total_assets": 75397000, "short_term_debt": 10182000, "long_term_debt": 5087000, "total_debt": 18791000, "total_liabilities": 30716000, "total_equity": 44681000, "shares_outstanding": 20244255, "goodwill_and_intangibles": 41732000 }, "cash_flow": { "operating_cash_flow": -4688000, "capital_expenditure": 3243000, "free_cash_flow": -1445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1274000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86401000, "cost_of_revenue": 80376000, "gross_profit": 6025000, "ebit": -8105000, "ebitda": -7546000, "pretax_income": -8215000, "tax_provision": 20000, "net_income": -8235000, "net_income_to_common": -8235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000, "total_current_assets": 30944000, "total_assets": 72099000, "short_term_debt": 19578000, "long_term_debt": null, "total_debt": 24707000, "total_liabilities": 42357000, "total_equity": 29742000, "shares_outstanding": 32693323, "goodwill_and_intangibles": 35431000 }, "cash_flow": { "operating_cash_flow": -99000, "capital_expenditure": 37000, "free_cash_flow": -62000, "dividends_paid": 50000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86401000, "cost_of_revenue": 80376000, "gross_profit": 6025000, "ebit": -8105000, "ebitda": -7546000, "pretax_income": -8215000, "tax_provision": 20000, "net_income": -8235000, "net_income_to_common": -8235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000, "total_current_assets": 30944000, "total_assets": 72099000, "short_term_debt": 19578000, "long_term_debt": null, "total_debt": 24707000, "total_liabilities": 42357000, "total_equity": 29742000, "shares_outstanding": 32693323, "goodwill_and_intangibles": 35431000 }, "cash_flow": { "operating_cash_flow": -99000, "capital_expenditure": 37000, "free_cash_flow": -62000, "dividends_paid": 50000, "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": 86401000, "cost_of_revenue": 79811000, "gross_profit": 6590000, "ebit": -7599000, "ebitda": -6737000, "pretax_income": -8215000, "tax_provision": null, "net_income": -8235000, "net_income_to_common": -8235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000, "total_current_assets": 30944000, "total_assets": 72099000, "short_term_debt": 17853000, "long_term_debt": 2085000, "total_debt": 2085000, "total_liabilities": 42357000, "total_equity": 29742000, "shares_outstanding": 33324652, "goodwill_and_intangibles": 35431000 }, "cash_flow": { "operating_cash_flow": -99000, "capital_expenditure": 523000, "free_cash_flow": 424000, "dividends_paid": 50000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -760000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86401000, "cost_of_revenue": 79811000, "gross_profit": 6590000, "ebit": -7599000, "ebitda": -6737000, "pretax_income": -8215000, "tax_provision": null, "net_income": -8235000, "net_income_to_common": -8235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000, "total_current_assets": 30944000, "total_assets": 72099000, "short_term_debt": 17853000, "long_term_debt": 2085000, "total_debt": 2085000, "total_liabilities": 42357000, "total_equity": 29742000, "shares_outstanding": 33324652, "goodwill_and_intangibles": 35431000 }, "cash_flow": { "operating_cash_flow": -99000, "capital_expenditure": 523000, "free_cash_flow": 424000, "dividends_paid": 50000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -760000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 20612000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": null, "total_equity": 37439000, "shares_outstanding": 32716641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 90606000, "cost_of_revenue": 83466000, "gross_profit": 7140000, "ebit": -6611000, "ebitda": -5144000, "pretax_income": -6730000, "tax_provision": -17000, "net_income": -6713000, "net_income_to_common": -6713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773000, "total_current_assets": 35920000, "total_assets": 78044000, "short_term_debt": 22275000, "long_term_debt": 80000, "total_debt": 25651000, "total_liabilities": 40605000, "total_equity": 37439000, "shares_outstanding": 32207886, "goodwill_and_intangibles": 36244000 }, "cash_flow": { "operating_cash_flow": -11903000, "capital_expenditure": 43000, "free_cash_flow": -11860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5818000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 115313000, "cost_of_revenue": 105743000, "gross_profit": 9570000, "ebit": -4220999, "ebitda": -2738000, "pretax_income": -4333000, "tax_provision": 24000, "net_income": -4357000, "net_income_to_common": -4357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9756000, "total_current_assets": 37499000, "total_assets": 83237000, "short_term_debt": 10989000, "long_term_debt": 5082000, "total_debt": 19589000, "total_liabilities": 39856000, "total_equity": 43381000, "shares_outstanding": 29569936, "goodwill_and_intangibles": 39711000 }, "cash_flow": { "operating_cash_flow": 3038000, "capital_expenditure": 24000, "free_cash_flow": 3062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6470000, "net_debt_issued": -3916000 } } ] }, "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/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }