{ "ticker": { "uuid": "5a09c12d-26ec-4370-a8de-a7c4f1fc9621", "symbol": "SKYT", "name": "Skywater Technology Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/" }, "latest_snapshot": { "ticker": { "uuid": "5a09c12d-26ec-4370-a8de-a7c4f1fc9621", "symbol": "SKYT", "name": "Skywater Technology Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.29, "value": 0.21, "quality": 0.19, "momentum": 0.98, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 30.62, "market_cap": 1506644913.24, "pe_ratio": 13.2218, "earnings_yield": 0.0552, "ebitda_to_ev": 0.081, "shareholder_yield": 0, "roe": 0.6323, "piotroski_f_score": 3, "momentum_12_1": 2.4781, "volatility_252d": 0.9822 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 13.2218, "ev_ebitda": 12.3469, "earnings_yield": 0.0552, "fcf_yield": -0.0161, "shareholder_yield": 0 }, "quality": { "roe": 0.6323, "roic": 0.1809, "gross_margin": 0.1962, "fcf_margin": -0.0516, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.6718, "eps_growth_1y": null, "fcf_growth_1y": -1.2476 }, "momentum": { "price_return_12m": 2.0498, "momentum_12_1": 2.4781, "relative_strength": 1.8336 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.19, "momentum_percentile": 0.98, "growth_composite": 14, "yield_composite": 84, "overall_composite": 71, "os_score": 0.29, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.97, "os": 0.25, "value": 0.16, "quality": 0.2, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.1001, "earnings_yield": 0.0492, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.7342 }, { "week_end_date": "2026-06-14", "price": 36.61, "os": 0.24, "value": 0.15, "quality": 0.2, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.8082, "earnings_yield": 0.0472, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 3.2393 }, { "week_end_date": "2026-06-21", "price": 36.57, "os": 0.23, "value": 0.15, "quality": 0.19, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.791, "earnings_yield": 0.0473, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 3.2045 }, { "week_end_date": "2026-06-28", "price": 34.92, "os": 0.22, "value": 0.18, "quality": 0.2, "momentum": 0.91, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.0785, "earnings_yield": 0.0492, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.9414 }, { "week_end_date": "2026-07-05", "price": 34.24, "os": 0.27, "value": 0.19, "quality": 0.21, "momentum": 0.97, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 14.7849, "earnings_yield": 0.0501, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.2142 }, { "week_end_date": "2026-07-12", "price": 32.54, "os": 0.28, "value": 0.2, "quality": 0.2, "momentum": 0.97, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 14.0508, "earnings_yield": 0.0524, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.6831 }, { "week_end_date": "2026-07-19", "price": 31.36, "os": 0.29, "value": 0.21, "quality": 0.19, "momentum": 0.97, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 13.5413, "earnings_yield": 0.0541, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.4696 }, { "week_end_date": "2026-07-26", "price": 30.62, "os": 0.29, "value": 0.21, "quality": 0.19, "momentum": 0.98, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 13.2218, "earnings_yield": 0.0552, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.4781 } ], "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": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": 109175000, "ebitda": 144845000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": 109175000, "ebitda": 144845000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": 109175000, "ebitda": 144845000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": 109175000, "ebitda": 144845000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": 109175000, "ebitda": 144845000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": 109175000, "ebitda": 144845000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": -1168000, "ebitda": 34502000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150465000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 342269000, "cost_of_revenue": 272643000, "gross_profit": 69626000, "ebit": 6560000, "ebitda": 25253000, "pretax_income": -2277000, "tax_provision": 240000, "net_income": -6793000, "net_income_to_common": -6793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18844000, "total_current_assets": 132077000, "total_assets": 313775000, "short_term_debt": 33402000, "long_term_debt": 34704000, "total_debt": 76758000, "total_liabilities": 250285000, "total_equity": 57614000, "shares_outstanding": 47396000, "goodwill_and_intangibles": 7779000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 11260000, "free_cash_flow": 29720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -931000 } } ], "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": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -17595000, "ebitda": -3396000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -17595000, "ebitda": -3396000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -17595000, "ebitda": -3396000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -17595000, "ebitda": -3396000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -17595000, "ebitda": -3396000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -17595000, "ebitda": -3396000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -5277000, "ebitda": 8922000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 238321000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19377000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "ebit": 1030000, "ebitda": 14889000, "pretax_income": -3912000, "tax_provision": 2714000, "net_income": -7775000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48573000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -31256000, "capital_expenditure": 10809000, "free_cash_flow": -20447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29721000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "ebit": 1030000, "ebitda": 14889000, "pretax_income": -3912000, "tax_provision": 2714000, "net_income": -7775000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48573000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -31256000, "capital_expenditure": 10809000, "free_cash_flow": -20447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29721000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "ebit": 1030000, "ebitda": 14889000, "pretax_income": -3912000, "tax_provision": 2714000, "net_income": -7775000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48573000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -31256000, "capital_expenditure": 10809000, "free_cash_flow": -20447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29721000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "ebit": 1030000, "ebitda": 14889000, "pretax_income": -3912000, "tax_provision": 2714000, "net_income": -7775000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48573000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -31256000, "capital_expenditure": 10809000, "free_cash_flow": -20447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29721000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "ebit": 1030000, "ebitda": 14889000, "pretax_income": -3912000, "tax_provision": 2714000, "net_income": -7775000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 250343000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48573000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -31256000, "capital_expenditure": 10809000, "free_cash_flow": -20447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29721000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }