{ "ticker": { "uuid": "5468f1de-a0fe-4384-bef1-ebfb4e97f4fc", "symbol": "INTG", "name": "The Intergroup Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/5468f1de-a0fe-4384-bef1-ebfb4e97f4fc/", "api_url": "https://sharemaestro.com/factors/api/tickers/5468f1de-a0fe-4384-bef1-ebfb4e97f4fc/" }, "latest_snapshot": { "ticker": { "uuid": "5468f1de-a0fe-4384-bef1-ebfb4e97f4fc", "symbol": "INTG", "name": "The Intergroup Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/5468f1de-a0fe-4384-bef1-ebfb4e97f4fc/", "api_url": "https://sharemaestro.com/factors/api/tickers/5468f1de-a0fe-4384-bef1-ebfb4e97f4fc/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.52, "value": 0.35, "quality": 0.32, "momentum": 0.95, "coverage": 0.848, "confidence": 0.794, "delta": -0.02 }, "headline_factors": { "price": 31.36, "market_cap": 67386744.32, "pe_ratio": null, "earnings_yield": 0.0489, "ebitda_to_ev": 0.0734, "shareholder_yield": 0.0011, "roe": 0.0025, "piotroski_f_score": 7, "momentum_12_1": 2.1771, "volatility_252d": 0.8272 }, "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": 13.618, "earnings_yield": 0.0489, "fcf_yield": 0.0364, "shareholder_yield": 0.0011 }, "quality": { "roe": 0.0025, "roic": 0.1084, "gross_margin": 0.1815, "fcf_margin": 0.1388, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1655, "eps_growth_1y": null, "fcf_growth_1y": 0.1286 }, "momentum": { "price_return_12m": 1.5128, "momentum_12_1": 2.1771, "relative_strength": 1.3435 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.32, "momentum_percentile": 0.95, "growth_composite": 25, "yield_composite": 67, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.848, "signal_confidence": 0.794 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.52, "os": 0.51, "value": 0.33, "quality": 0.34, "momentum": 0.96, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0485, "shareholder_yield": 0.001, "roe": 0.0025, "momentum_12_1": 2.0803 }, { "week_end_date": "2026-06-14", "price": 32.59, "os": 0.5, "value": 0.33, "quality": 0.33, "momentum": 0.95, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0484, "shareholder_yield": 0.001, "roe": 0.0025, "momentum_12_1": 2.2319 }, { "week_end_date": "2026-06-21", "price": 40.12, "os": 0.46, "value": 0.29, "quality": 0.32, "momentum": 0.97, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0458, "shareholder_yield": 0.0008, "roe": 0.0025, "momentum_12_1": 2.7177 }, { "week_end_date": "2026-06-28", "price": 46.26, "os": 0.42, "value": 0.28, "quality": 0.34, "momentum": 0.9, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0438, "shareholder_yield": 0.0007, "roe": 0.0025, "momentum_12_1": 1.9701 }, { "week_end_date": "2026-07-05", "price": 47.7, "os": 0.46, "value": 0.28, "quality": 0.34, "momentum": 0.97, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0434, "shareholder_yield": 0.0007, "roe": 0.0025, "momentum_12_1": 1.8156 }, { "week_end_date": "2026-07-12", "price": 39.65, "os": 0.64, "value": 0.31, "quality": 0.63, "momentum": 0.97, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0459, "shareholder_yield": 0.0009, "roe": 0.0025, "momentum_12_1": 1.7249 }, { "week_end_date": "2026-07-19", "price": 39.08, "os": 0.49, "value": 0.3, "quality": 0.34, "momentum": 0.98, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0461, "shareholder_yield": 0.0009, "roe": 0.0025, "momentum_12_1": 2.5694 }, { "week_end_date": "2026-07-26", "price": 33.97, "os": 0.52, "value": 0.33, "quality": 0.34, "momentum": 0.98, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0479, "shareholder_yield": 0.001, "roe": 0.0025, "momentum_12_1": 3.1902 }, { "week_end_date": "2026-08-02", "price": 28.44, "os": 0.54, "value": 0.36, "quality": 0.34, "momentum": 0.97, "confidence": 0.803, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0501, "shareholder_yield": 0.0012, "roe": 0.0025, "momentum_12_1": 3.3128 }, { "week_end_date": "2026-08-09", "price": 31.36, "os": 0.52, "value": 0.35, "quality": 0.32, "momentum": 0.95, "confidence": 0.794, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0489, "shareholder_yield": 0.0011, "roe": 0.0025, "momentum_12_1": 2.1771 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 3991000, "free_cash_flow": 9884000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64378000, "cost_of_revenue": 47181000, "gross_profit": 17197000, "ebit": 7873000, "ebitda": 14497000, "pretax_income": -6999000, "tax_provision": 548000, "net_income": -5348000, "net_income_to_common": -5348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084000, "total_current_assets": 18588000, "total_assets": 104101000, "short_term_debt": 1796000, "long_term_debt": 197093000, "total_debt": 197093000, "total_liabilities": 218405000, "total_equity": -86115000, "shares_outstanding": 2162153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5893000, "capital_expenditure": 2252000, "free_cash_flow": 8145000, "dividends_paid": null, "share_repurchases": -394000, "shares_issued": null, "net_debt_issued": 7025000 } } ], "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": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 354000, "free_cash_flow": 3343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 354000, "free_cash_flow": 3343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 354000, "free_cash_flow": 3343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 354000, "free_cash_flow": 3343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 354000, "free_cash_flow": 3343000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3206000, "capital_expenditure": 2314000, "free_cash_flow": 5520000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 2314000, "free_cash_flow": 5303000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3206000, "capital_expenditure": 2314000, "free_cash_flow": 5520000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20372000, "cost_of_revenue": 17145000, "gross_profit": 3227000, "ebit": 4042000, "ebitda": 5750000, "pretax_income": 849000, "tax_provision": 254000, "net_income": 457000, "net_income_to_common": 457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17323000, "total_current_assets": 18419000, "total_assets": 103508000, "short_term_debt": 438000, "long_term_debt": 194797000, "total_debt": 194797000, "total_liabilities": 217451000, "total_equity": -84715000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3206000, "capital_expenditure": 2314000, "free_cash_flow": 5520000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17301000, "cost_of_revenue": 16246000, "gross_profit": 1055000, "ebit": 5183000, "ebitda": 6883000, "pretax_income": 2027000, "tax_provision": 1065000, "net_income": 1515000, "net_income_to_common": 1515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6576000, "total_current_assets": 15893000, "total_assets": 101137000, "short_term_debt": 283000, "long_term_debt": 194927000, "total_debt": 194927000, "total_liabilities": 215683000, "total_equity": -85180000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23000, "capital_expenditure": 458000, "free_cash_flow": 435000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -2138000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17301000, "cost_of_revenue": 16246000, "gross_profit": 1055000, "ebit": 5183000, "ebitda": 6883000, "pretax_income": 2027000, "tax_provision": 1065000, "net_income": 1515000, "net_income_to_common": 1515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6576000, "total_current_assets": 15893000, "total_assets": 101137000, "short_term_debt": 283000, "long_term_debt": 194927000, "total_debt": 194927000, "total_liabilities": 215683000, "total_equity": -85180000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23000, "capital_expenditure": 458000, "free_cash_flow": 435000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -2138000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17301000, "cost_of_revenue": 16246000, "gross_profit": 1055000, "ebit": 5183000, "ebitda": 6883000, "pretax_income": 2027000, "tax_provision": 1065000, "net_income": 1515000, "net_income_to_common": 1515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6576000, "total_current_assets": 15893000, "total_assets": 101137000, "short_term_debt": 283000, "long_term_debt": 194927000, "total_debt": 194927000, "total_liabilities": 215683000, "total_equity": -85180000, "shares_outstanding": 2148812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23000, "capital_expenditure": 458000, "free_cash_flow": 435000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -2138000 } } ] }, "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": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }