{ "ticker": { "uuid": "1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9", "symbol": "SMHI", "name": "SEACOR Marine Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/" }, "latest_snapshot": { "ticker": { "uuid": "1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9", "symbol": "SMHI", "name": "SEACOR Marine Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.81, "value": 0.87, "quality": 0.07, "momentum": 0.82, "coverage": 0.909, "confidence": 0.881, "delta": -2 }, "headline_factors": { "price": 7.91, "market_cap": 214062611.07, "pe_ratio": null, "earnings_yield": 0.1084, "ebitda_to_ev": 0.1969, "shareholder_yield": 0.0467, "roe": -0.1136, "piotroski_f_score": 5, "momentum_12_1": 0.2797, "volatility_252d": 0.5536 }, "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": 5.0791, "earnings_yield": 0.1084, "fcf_yield": -0.0119, "shareholder_yield": 0.0467 }, "quality": { "roe": -0.1136, "roic": 0.0763, "gross_margin": 0.1928, "fcf_margin": -0.0277, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.1798, "eps_growth_1y": null, "fcf_growth_1y": -1.5924 }, "momentum": { "price_return_12m": 0.5153, "momentum_12_1": 0.2797, "relative_strength": 0.3664 }, "scores": { "value_percentile": 0.87, "quality_percentile": 0.07, "momentum_percentile": 0.82, "growth_composite": 86, "yield_composite": 21, "overall_composite": 19, "os_score": 0.81, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.35, "os": 0.81, "value": 0.87, "quality": 0.09, "momentum": 0.78, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1118, "shareholder_yield": 0.0503, "roe": -0.1136, "momentum_12_1": 0.3577 }, { "week_end_date": "2026-06-14", "price": 7.42, "os": 0.79, "value": 0.87, "quality": 0.08, "momentum": 0.74, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1114, "shareholder_yield": 0.0498, "roe": -0.1136, "momentum_12_1": 0.191 }, { "week_end_date": "2026-06-21", "price": 6.68, "os": 0.79, "value": 0.88, "quality": 0.09, "momentum": 0.7, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1161, "shareholder_yield": 0.0553, "roe": -0.1136, "momentum_12_1": 0.3085 }, { "week_end_date": "2026-06-28", "price": 7.55, "os": 0.82, "value": 0.87, "quality": 0.09, "momentum": 0.87, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1106, "shareholder_yield": 0.049, "roe": -0.1136, "momentum_12_1": 0.4245 }, { "week_end_date": "2026-07-05", "price": 7.59, "os": 0.81, "value": 0.87, "quality": 0.08, "momentum": 0.79, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1103, "shareholder_yield": 0.0487, "roe": -0.1136, "momentum_12_1": 0.3055 }, { "week_end_date": "2026-07-12", "price": 7.8, "os": 0.79, "value": 0.87, "quality": 0.09, "momentum": 0.7, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1091, "shareholder_yield": 0.0474, "roe": -0.1136, "momentum_12_1": 0.2598 }, { "week_end_date": "2026-07-19", "price": 7.91, "os": 0.81, "value": 0.87, "quality": 0.07, "momentum": 0.82, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1084, "shareholder_yield": 0.0467, "roe": -0.1136, "momentum_12_1": 0.2797 } ], "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": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": -7089000, "shares_issued": 0, "net_debt_issued": -11721000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": -7089000, "shares_issued": 0, "net_debt_issued": -11721000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": -7089000, "shares_issued": 0, "net_debt_issued": -11721000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": -7089000, "shares_issued": 0, "net_debt_issued": -11721000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": -7089000, "shares_issued": 0, "net_debt_issued": -11721000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 271361000, "cost_of_revenue": 250558000, "gross_profit": 20803000, "ebit": -42420000, "ebitda": 9208000, "pretax_income": -80739000, "tax_provision": -2615000, "net_income": -78124000, "net_income_to_common": -78124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59491000, "total_current_assets": 173651000, "total_assets": 727111000, "short_term_debt": 28123000, "long_term_debt": 317339000, "total_debt": 348464000, "total_liabilities": 428789000, "total_equity": 298322000, "shares_outstanding": 27655000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2241000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7873000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 271361000, "cost_of_revenue": 250558000, "gross_profit": 20803000, "ebit": -42420000, "ebitda": 9208000, "pretax_income": -80739000, "tax_provision": -2615000, "net_income": -78124000, "net_income_to_common": -78124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59491000, "total_current_assets": 173651000, "total_assets": 727111000, "short_term_debt": 28123000, "long_term_debt": 317339000, "total_debt": 348464000, "total_liabilities": 428789000, "total_equity": 298322000, "shares_outstanding": 27655000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2241000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7873000 } } ], "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": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 328390000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7503000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 328390000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7503000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 328390000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7503000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 328390000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7503000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 328390000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "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": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 328390000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7503000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7504000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7504000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7504000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7504000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335676000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7504000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }