{ "ticker": { "uuid": "25367b65-c57b-4665-b737-21e271e00e37", "symbol": "ELMT", "name": "The Elmet Group Co. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/25367b65-c57b-4665-b737-21e271e00e37/", "api_url": "https://sharemaestro.com/factors/api/tickers/25367b65-c57b-4665-b737-21e271e00e37/" }, "latest_snapshot": { "ticker": { "uuid": "25367b65-c57b-4665-b737-21e271e00e37", "symbol": "ELMT", "name": "The Elmet Group Co. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/25367b65-c57b-4665-b737-21e271e00e37/", "api_url": "https://sharemaestro.com/factors/api/tickers/25367b65-c57b-4665-b737-21e271e00e37/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.03, "value": 0.04, "quality": 0.2, "momentum": 0.35, "coverage": 0.879, "confidence": 0.842, "delta": 4 }, "headline_factors": { "price": 14.25, "market_cap": 427213047.75, "pe_ratio": 97.7828, "earnings_yield": 0.0253, "ebitda_to_ev": 0.0377, "shareholder_yield": 0.004, "roe": 0.0716, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.6138 }, "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": 97.7828, "ev_ebitda": 26.5189, "earnings_yield": 0.0253, "fcf_yield": 0.0433, "shareholder_yield": 0.004 }, "quality": { "roe": 0.0716, "roic": 0.0766, "gross_margin": 0.197, "fcf_margin": 0.1045, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0588, "eps_growth_1y": -0.6356, "fcf_growth_1y": -0.2561 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.2, "momentum_percentile": 0.35, "growth_composite": 91, "yield_composite": 84, "overall_composite": 97, "os_score": 0.03, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.17, "os": 0.05, "value": 0.03, "quality": 0.2, "momentum": 0.55, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 117.8197, "earnings_yield": 0.0214, "shareholder_yield": 0.0033, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 20.45, "os": 0.06, "value": 0.02, "quality": 0.22, "momentum": 0.61, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 140.2926, "earnings_yield": 0.0183, "shareholder_yield": 0.0028, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 19.44, "os": 0.02, "value": 0.03, "quality": 0.19, "momentum": 0.35, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 133.3963, "earnings_yield": 0.0192, "shareholder_yield": 0.003, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 18.96, "os": 0.06, "value": 0.03, "quality": 0.2, "momentum": 0.55, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 130.1026, "earnings_yield": 0.0196, "shareholder_yield": 0.003, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 17.43, "os": 0.03, "value": 0.03, "quality": 0.24, "momentum": 0.37, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 119.6038, "earnings_yield": 0.0211, "shareholder_yield": 0.0033, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 15.84, "os": 0.03, "value": 0.04, "quality": 0.21, "momentum": 0.38, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 108.6933, "earnings_yield": 0.023, "shareholder_yield": 0.0036, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 14.41, "os": 0.07, "value": 0.04, "quality": 0.2, "momentum": 0.64, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 98.8807, "earnings_yield": 0.025, "shareholder_yield": 0.004, "roe": 0.0716, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 14.25, "os": 0.03, "value": 0.04, "quality": 0.2, "momentum": 0.35, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 97.7828, "earnings_yield": 0.0253, "shareholder_yield": 0.004, "roe": 0.0716, "momentum_12_1": null } ], "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": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12305000, "ebitda": 18353000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12305000, "ebitda": 18353000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12305000, "ebitda": 18353000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12305000, "ebitda": 18353000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12305000, "ebitda": 18353000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12305000, "ebitda": 18353000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 201636000, "cost_of_revenue": 161917000, "gross_profit": 39719000, "ebit": 12074000, "ebitda": 18122000, "pretax_income": 7895000, "tax_provision": -45000, "net_income": 4369000, "net_income_to_common": 4369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 10378000, "free_cash_flow": 21061000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8906000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 190440000, "cost_of_revenue": 150161000, "gross_profit": 40279000, "ebit": 14419000, "ebitda": 19782000, "pretax_income": 9583000, "tax_provision": -135000, "net_income": 11789000, "net_income_to_common": 11789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3613000, "total_current_assets": 103178000, "total_assets": 174480000, "short_term_debt": 8509000, "long_term_debt": 41990000, "total_debt": 61627000, "total_liabilities": 112887000, "total_equity": 53980000, "shares_outstanding": 29480906, "goodwill_and_intangibles": 11878000 }, "cash_flow": { "operating_cash_flow": 22265000, "capital_expenditure": 6046000, "free_cash_flow": 28311000, "dividends_paid": 3706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1096000 } } ], "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": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 5612000, "ebitda": 7535000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": 41768000, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4564000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 5612000, "ebitda": 7535000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": 41768000, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4564000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 5612000, "ebitda": 7535000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": 41768000, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4564000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 5612000, "ebitda": 7535000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": 41768000, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4564000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 5612000, "ebitda": 7535000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": 41768000, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4564000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 5612000, "ebitda": 7535000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": 41768000, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4564000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 56007000, "cost_of_revenue": 44459000, "gross_profit": 11548000, "ebit": 1863000, "ebitda": 3786000, "pretax_income": 4372000, "tax_provision": 4710000, "net_income": -338000, "net_income_to_common": -338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825000, "total_current_assets": 118641000, "total_assets": 187247000, "short_term_debt": 9523000, "long_term_debt": null, "total_debt": 61313000, "total_liabilities": 126237000, "total_equity": 61010000, "shares_outstanding": 29979863, "goodwill_and_intangibles": 11417000 }, "cash_flow": { "operating_cash_flow": 6921000, "capital_expenditure": 2337000, "free_cash_flow": 9258000, "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": 54995000, "cost_of_revenue": 43835000, "gross_profit": 11160000, "ebit": -9968000, "ebitda": -9051000, "pretax_income": -9557000, "tax_provision": -1538000, "net_income": -6578000, "net_income_to_common": -6578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 28847649, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 12078000, "capital_expenditure": 4317000, "free_cash_flow": 16395000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3528000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54995000, "cost_of_revenue": 43835000, "gross_profit": 11160000, "ebit": -9968000, "ebitda": -9051000, "pretax_income": -9557000, "tax_provision": -1538000, "net_income": -6578000, "net_income_to_common": -6578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 28847649, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 12078000, "capital_expenditure": 4317000, "free_cash_flow": 16395000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3528000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54995000, "cost_of_revenue": 43835000, "gross_profit": 11160000, "ebit": -9968000, "ebitda": -9051000, "pretax_income": -9557000, "tax_provision": -1538000, "net_income": -6578000, "net_income_to_common": -6578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 28847649, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 12078000, "capital_expenditure": 4317000, "free_cash_flow": 16395000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3528000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54995000, "cost_of_revenue": 43835000, "gross_profit": 11160000, "ebit": -9968000, "ebitda": -9051000, "pretax_income": -9557000, "tax_provision": -1538000, "net_income": -6578000, "net_income_to_common": -6578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 28847649, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 12078000, "capital_expenditure": 4317000, "free_cash_flow": 16395000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3528000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54995000, "cost_of_revenue": 43835000, "gross_profit": 11160000, "ebit": -9968000, "ebitda": -9051000, "pretax_income": -9557000, "tax_provision": -1538000, "net_income": -6578000, "net_income_to_common": -6578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87001000, "total_current_assets": 194380000, "total_assets": 265906000, "short_term_debt": 8380000, "long_term_debt": 28205000, "total_debt": 46832000, "total_liabilities": 104357000, "total_equity": 161549000, "shares_outstanding": 28847649, "goodwill_and_intangibles": 11767000 }, "cash_flow": { "operating_cash_flow": 12078000, "capital_expenditure": 4317000, "free_cash_flow": 16395000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3528000 } } ] }, "strategy_matches": [ { "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": "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 } }