{ "ticker": { "uuid": "27c7c704-0651-4a92-b97a-804a4080df74", "symbol": "NDLS", "name": "Noodles & Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/27c7c704-0651-4a92-b97a-804a4080df74/", "api_url": "https://sharemaestro.com/factors/api/tickers/27c7c704-0651-4a92-b97a-804a4080df74/" }, "latest_snapshot": { "ticker": { "uuid": "27c7c704-0651-4a92-b97a-804a4080df74", "symbol": "NDLS", "name": "Noodles & Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/27c7c704-0651-4a92-b97a-804a4080df74/", "api_url": "https://sharemaestro.com/factors/api/tickers/27c7c704-0651-4a92-b97a-804a4080df74/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.47, "coverage": 0.788, "confidence": 0.764, "delta": 28 }, "headline_factors": { "price": 11.11, "market_cap": 65460664.39, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.7686, "piotroski_f_score": 3, "momentum_12_1": 0.99, "volatility_252d": 1.0901 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "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": 0.0655, "shareholder_yield": 0 }, "quality": { "roe": 0.7686, "roic": -0.0956, "gross_margin": 0.0361, "fcf_margin": 0.0421, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0012, "eps_growth_1y": null, "fcf_growth_1y": -0.2464 }, "momentum": { "price_return_12m": 0.5837, "momentum_12_1": 0.99, "relative_strength": 0.3876 }, "scores": { "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.47, "growth_composite": 54, "yield_composite": 52, "overall_composite": 54, "os_score": 0.46, "factor_coverage": 0.788, "signal_confidence": 0.764 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.3, "os": 0.39, "value": 0.32, "quality": 0.2, "momentum": 0.91, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.9772 }, { "week_end_date": "2026-06-14", "price": 14.27, "os": 0.39, "value": 0.31, "quality": 0.2, "momentum": 0.93, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.9796 }, { "week_end_date": "2026-06-21", "price": 13.96, "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.39, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.6905 }, { "week_end_date": "2026-06-28", "price": 15.69, "os": 0.24, "value": 0.38, "quality": 0.37, "momentum": 0.36, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 1.5926 }, { "week_end_date": "2026-07-05", "price": 14.49, "os": 0.53, "value": 0.5, "quality": 0.48, "momentum": 0.5, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.9219 }, { "week_end_date": "2026-07-12", "price": 12.53, "os": 0.74, "value": 0.61, "quality": 0.59, "momentum": 0.62, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.9819 }, { "week_end_date": "2026-07-19", "price": 11.11, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.47, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.99 } ], "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": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -31589000, "ebitda": -4542000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 5384000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -31589000, "ebitda": -4542000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 5384000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -31589000, "ebitda": -4542000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 5384000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -31589000, "ebitda": -4542000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 5384000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -31589000, "ebitda": -4542000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 5384000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -5102000, "ebitda": 21945000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 5384000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 493271000, "cost_of_revenue": 324316000, "gross_profit": 168955000, "ebit": -27778000, "ebitda": 1288000, "pretax_income": -36159000, "tax_provision": 54000, "net_income": -36213000, "net_income_to_common": -36213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1149000, "total_current_assets": 20192000, "total_assets": 324648000, "short_term_debt": 34031000, "long_term_debt": 100742000, "total_debt": 291496000, "total_liabilities": 330227000, "total_equity": -5579000, "shares_outstanding": 5683216, "goodwill_and_intangibles": 7649000 }, "cash_flow": { "operating_cash_flow": 7561000, "capital_expenditure": 28767000, "free_cash_flow": 36328000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 18379000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 493271000, "cost_of_revenue": 324316000, "gross_profit": 168955000, "ebit": -27778000, "ebitda": 1288000, "pretax_income": -36159000, "tax_provision": 54000, "net_income": -36213000, "net_income_to_common": -36213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1149000, "total_current_assets": 20192000, "total_assets": 324648000, "short_term_debt": 34031000, "long_term_debt": 100742000, "total_debt": 291496000, "total_liabilities": 330227000, "total_equity": -5579000, "shares_outstanding": 5683216, "goodwill_and_intangibles": 7649000 }, "cash_flow": { "operating_cash_flow": 7561000, "capital_expenditure": 28767000, "free_cash_flow": 36328000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 18379000 } } ], "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": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": -812000, "ebitda": 5169000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 253675000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": -81000, "shares_issued": null, "net_debt_issued": -3679000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": -812000, "ebitda": 5169000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 253675000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": -81000, "shares_issued": null, "net_debt_issued": -3679000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": -812000, "ebitda": 5169000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 253675000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": -81000, "shares_issued": null, "net_debt_issued": -3679000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": -812000, "ebitda": 5169000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 253675000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": -81000, "shares_issued": null, "net_debt_issued": -3679000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": -812000, "ebitda": 5169000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 253675000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": -81000, "shares_issued": null, "net_debt_issued": -3679000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": 1922000, "ebitda": 7903000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 253675000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": -81000, "shares_issued": null, "net_debt_issued": -3679000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": -4105000, "ebitda": 2109000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000, "net_debt_issued": -32000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": -4105000, "ebitda": 2109000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000, "net_debt_issued": -32000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": -4105000, "ebitda": 2109000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000, "net_debt_issued": -32000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": -4105000, "ebitda": 2109000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 263834000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000, "net_debt_issued": -32000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": -4105000, "ebitda": 2109000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 268854000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000, "net_debt_issued": -32000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": 22382000, "ebitda": 28596000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 268854000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000, "net_debt_issued": -32000 } } ] }, "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": 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 } }