{ "ticker": { "uuid": "5391f013-a625-4b58-8e3f-57e5234465b1", "symbol": "BHR", "name": "Braemar Hotel & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/5391f013-a625-4b58-8e3f-57e5234465b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5391f013-a625-4b58-8e3f-57e5234465b1/" }, "latest_snapshot": { "ticker": { "uuid": "5391f013-a625-4b58-8e3f-57e5234465b1", "symbol": "BHR", "name": "Braemar Hotel & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/5391f013-a625-4b58-8e3f-57e5234465b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5391f013-a625-4b58-8e3f-57e5234465b1/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.64, "value": 0.93, "quality": 0.17, "momentum": 0.18, "coverage": 0.939, "confidence": 0.91, "delta": -4 }, "headline_factors": { "price": 2, "market_cap": 137358636, "pe_ratio": null, "earnings_yield": 0.0613, "ebitda_to_ev": 0.1359, "shareholder_yield": 0.5481, "roe": -0.0322, "piotroski_f_score": 4, "momentum_12_1": -0.1058, "volatility_252d": 0.5328 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 7.3595, "earnings_yield": 0.0613, "fcf_yield": 0.1282, "shareholder_yield": 0.5481 }, "quality": { "roe": -0.0322, "roic": 0.0363, "gross_margin": 0.1205, "fcf_margin": 0.2272, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0386, "eps_growth_1y": null, "fcf_growth_1y": 0.4597 }, "momentum": { "price_return_12m": -0.1402, "momentum_12_1": -0.1058, "relative_strength": -0.2892 }, "scores": { "value_percentile": 0.93, "quality_percentile": 0.17, "momentum_percentile": 0.18, "growth_composite": 80, "yield_composite": 10, "overall_composite": 36, "os_score": 0.64, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.5, "os": 0.82, "value": 0.92, "quality": 0.2, "momentum": 0.65, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0597, "shareholder_yield": 0.4585, "roe": -0.0322, "momentum_12_1": 0.2283 }, { "week_end_date": "2026-06-14", "price": 2.17, "os": 0.7, "value": 0.93, "quality": 0.18, "momentum": 0.31, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0608, "shareholder_yield": 0.5282, "roe": -0.0322, "momentum_12_1": 0.1012 }, { "week_end_date": "2026-06-21", "price": 2.08, "os": 0.66, "value": 0.93, "quality": 0.19, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0611, "shareholder_yield": 0.5511, "roe": -0.0322, "momentum_12_1": 0.0488 }, { "week_end_date": "2026-06-28", "price": 1.96, "os": 0.68, "value": 0.93, "quality": 0.2, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0615, "shareholder_yield": 0.5848, "roe": -0.0322, "momentum_12_1": 0.0003 }, { "week_end_date": "2026-07-05", "price": 2.28, "os": 0.67, "value": 0.93, "quality": 0.19, "momentum": 0.24, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0604, "shareholder_yield": 0.4808, "roe": -0.0322, "momentum_12_1": 0.0157 }, { "week_end_date": "2026-07-12", "price": 2.06, "os": 0.6, "value": 0.93, "quality": 0.19, "momentum": 0.08, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0611, "shareholder_yield": 0.5322, "roe": -0.0322, "momentum_12_1": -0.158 }, { "week_end_date": "2026-07-19", "price": 2, "os": 0.64, "value": 0.93, "quality": 0.17, "momentum": 0.18, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0613, "shareholder_yield": 0.5481, "roe": -0.0322, "momentum_12_1": -0.1058 } ], "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": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": -77675000, "shares_issued": 0, "net_debt_issued": -115277000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": -77675000, "shares_issued": 0, "net_debt_issued": -115277000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": -77675000, "shares_issued": 0, "net_debt_issued": -115277000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": -77675000, "shares_issued": 0, "net_debt_issued": -115277000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": -77675000, "shares_issued": 0, "net_debt_issued": -115277000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": -77675000, "shares_issued": 0, "net_debt_issued": -115277000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 728404000, "cost_of_revenue": 574725000, "gross_profit": 153679000, "ebit": 128729000, "ebitda": 227915000, "pretax_income": 20605000, "tax_provision": 842000, "net_income": -1693000, "net_income_to_common": -1693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135465000, "total_current_assets": 258103000, "total_assets": 2136059000, "short_term_debt": 294396000, "long_term_debt": 1210018000, "total_debt": 1230002000, "total_liabilities": 1413889000, "total_equity": 695573000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 3125000 }, "cash_flow": { "operating_cash_flow": 66817000, "capital_expenditure": 70598000, "free_cash_flow": 137415000, "dividends_paid": 51558000, "share_repurchases": -45970000, "shares_issued": 0, "net_debt_issued": 49900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 728404000, "cost_of_revenue": 574725000, "gross_profit": 153679000, "ebit": 128729000, "ebitda": 227915000, "pretax_income": 20605000, "tax_provision": 842000, "net_income": -1693000, "net_income_to_common": -1693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135465000, "total_current_assets": 258103000, "total_assets": 2136059000, "short_term_debt": 294396000, "long_term_debt": 1210018000, "total_debt": 1230002000, "total_liabilities": 1413889000, "total_equity": 695573000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 3125000 }, "cash_flow": { "operating_cash_flow": 66817000, "capital_expenditure": 70598000, "free_cash_flow": 137415000, "dividends_paid": 51558000, "share_repurchases": -45970000, "shares_issued": 0, "net_debt_issued": 49900000 } } ], "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": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1172806000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": -17005000, "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": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1172806000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": -17005000, "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": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1172806000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": -17005000, "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": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1172806000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": -17005000, "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": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1172806000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": -17005000, "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": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1172806000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": -17005000, "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": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": -17644000, "shares_issued": null, "net_debt_issued": -64727000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": -17644000, "shares_issued": null, "net_debt_issued": -64727000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": -17644000, "shares_issued": null, "net_debt_issued": -64727000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": -17644000, "shares_issued": null, "net_debt_issued": -64727000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": -17644000, "shares_issued": null, "net_debt_issued": -64727000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1174430000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": -17644000, "shares_issued": null, "net_debt_issued": -64727000 } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }