{ "ticker": { "uuid": "5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca", "symbol": "LIND", "name": "Lindblad Expeditions Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/" }, "latest_snapshot": { "ticker": { "uuid": "5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca", "symbol": "LIND", "name": "Lindblad Expeditions Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.62, "value": 0.18, "quality": 0.87, "momentum": 0.95, "coverage": 0.848, "confidence": 0.812, "delta": 0 }, "headline_factors": { "price": 26.85, "market_cap": 1761360000, "pe_ratio": null, "earnings_yield": 0.013, "ebitda_to_ev": 0.0436, "shareholder_yield": 0, "roe": 0.1282, "piotroski_f_score": 6, "momentum_12_1": 1.4258, "volatility_252d": 0.5323 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 22.9294, "earnings_yield": 0.013, "fcf_yield": 0.0774, "shareholder_yield": 0 }, "quality": { "roe": 0.1282, "roic": 0.1355, "gross_margin": 0.3589, "fcf_margin": 0.2071, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1915, "eps_growth_1y": null, "fcf_growth_1y": 0.2056 }, "momentum": { "price_return_12m": 1.2026, "momentum_12_1": 1.4258, "relative_strength": 0.9864 }, "scores": { "value_percentile": 0.18, "quality_percentile": 0.87, "momentum_percentile": 0.95, "growth_composite": 23, "yield_composite": 28, "overall_composite": 38, "os_score": 0.62, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.66, "os": 0.64, "value": 0.23, "quality": 0.85, "momentum": 0.91, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0154, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.9217 }, { "week_end_date": "2026-06-14", "price": 23.45, "os": 0.62, "value": 0.21, "quality": 0.87, "momentum": 0.88, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0145, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.7613 }, { "week_end_date": "2026-06-21", "price": 25.75, "os": 0.6, "value": 0.19, "quality": 0.84, "momentum": 0.92, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0134, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.8465 }, { "week_end_date": "2026-06-28", "price": 29.57, "os": 0.55, "value": 0.16, "quality": 0.86, "momentum": 0.86, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.012, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.9802 }, { "week_end_date": "2026-07-05", "price": 26.22, "os": 0.62, "value": 0.2, "quality": 0.86, "momentum": 0.92, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0132, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.6935 }, { "week_end_date": "2026-07-12", "price": 26.52, "os": 0.62, "value": 0.19, "quality": 0.86, "momentum": 0.94, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0131, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.8235 }, { "week_end_date": "2026-07-19", "price": 27.67, "os": 0.62, "value": 0.18, "quality": 0.87, "momentum": 0.94, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 1.0683 }, { "week_end_date": "2026-07-26", "price": 26.85, "os": 0.62, "value": 0.18, "quality": 0.87, "momentum": 0.95, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.013, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 1.4258 } ], "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": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 39964000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 644727000, "cost_of_revenue": 343673000, "gross_profit": 301054000, "ebit": 20647000, "ebitda": 74140000, "pretax_income": -25091000, "tax_provision": 3104000, "net_income": -31179000, "net_income_to_common": -31179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183941000, "total_current_assets": 278433000, "total_assets": 876905000, "short_term_debt": 1874000, "long_term_debt": 625425000, "total_debt": 627299000, "total_liabilities": 1022440000, "total_equity": -174959000, "shares_outstanding": 53817462, "goodwill_and_intangibles": 74954000 }, "cash_flow": { "operating_cash_flow": 92355000, "capital_expenditure": 33520000, "free_cash_flow": 125875000, "dividends_paid": 4641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49000 } } ], "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": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15404000, "ebitda": 33843000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15404000, "ebitda": 33843000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15404000, "ebitda": 33843000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15404000, "ebitda": 33843000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15404000, "ebitda": 33843000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15404000, "ebitda": 33843000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15615000, "ebitda": 34054000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5531000, "net_debt_issued": -3000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "ebit": -6136000, "ebitda": 10533000, "pretax_income": -16864000, "tax_provision": 5978000, "net_income": -23554000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 55303371, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 26219000, "capital_expenditure": 10967000, "free_cash_flow": 37186000, "dividends_paid": 7297000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -17000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "ebit": -6136000, "ebitda": 10533000, "pretax_income": -16864000, "tax_provision": 5978000, "net_income": -23554000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 55303371, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 26219000, "capital_expenditure": 10967000, "free_cash_flow": 37186000, "dividends_paid": 7297000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -17000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "ebit": -6136000, "ebitda": 10533000, "pretax_income": -16864000, "tax_provision": 5978000, "net_income": -23554000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 55303371, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 26219000, "capital_expenditure": 10967000, "free_cash_flow": 37186000, "dividends_paid": 7297000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -17000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "ebit": -6136000, "ebitda": 10533000, "pretax_income": -16864000, "tax_provision": 5978000, "net_income": -23554000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 55303371, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 26219000, "capital_expenditure": 10967000, "free_cash_flow": 37186000, "dividends_paid": 7297000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -17000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "ebit": -6136000, "ebitda": 10533000, "pretax_income": -16864000, "tax_provision": 5978000, "net_income": -23554000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 55303371, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 26219000, "capital_expenditure": 10967000, "free_cash_flow": 37186000, "dividends_paid": 7297000, "share_repurchases": -267000, "shares_issued": null, "net_debt_issued": -17000 } } ] }, "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": "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 } }