{ "ticker": { "uuid": "66820619-c6b0-4939-a4aa-e997fda5a52b", "symbol": "WEST", "name": "Westrock Coffee Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/66820619-c6b0-4939-a4aa-e997fda5a52b/", "api_url": "https://sharemaestro.com/factors/api/tickers/66820619-c6b0-4939-a4aa-e997fda5a52b/" }, "latest_snapshot": { "ticker": { "uuid": "66820619-c6b0-4939-a4aa-e997fda5a52b", "symbol": "WEST", "name": "Westrock Coffee Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/66820619-c6b0-4939-a4aa-e997fda5a52b/", "api_url": "https://sharemaestro.com/factors/api/tickers/66820619-c6b0-4939-a4aa-e997fda5a52b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.11, "value": 0.23, "quality": 0.03, "momentum": 0.66, "coverage": 0.848, "confidence": 0.812, "delta": 2 }, "headline_factors": { "price": 7.6, "market_cap": 741440511.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0262, "shareholder_yield": -0.0163, "roe": -0.2834, "piotroski_f_score": 2, "momentum_12_1": 0.3225, "volatility_252d": 0.7551 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 38.149, "earnings_yield": null, "fcf_yield": 0.0296, "shareholder_yield": -0.0163 }, "quality": { "roe": -0.2834, "roic": -0.0188, "gross_margin": 0.1304, "fcf_margin": 0.0359, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.4724, "eps_growth_1y": null, "fcf_growth_1y": -0.4808 }, "momentum": { "price_return_12m": 0.0704, "momentum_12_1": 0.3225, "relative_strength": -0.1458 }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.03, "momentum_percentile": 0.66, "growth_composite": 16, "yield_composite": 91, "overall_composite": 89, "os_score": 0.11, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.54, "os": 0.06, "value": 0.24, "quality": 0.03, "momentum": 0.34, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0164, "roe": -0.2834, "momentum_12_1": 0.2222 }, { "week_end_date": "2026-06-14", "price": 9.5, "os": 0.12, "value": 0.22, "quality": 0.03, "momentum": 0.7, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0131, "roe": -0.2834, "momentum_12_1": 0.2803 }, { "week_end_date": "2026-06-21", "price": 9.03, "os": 0.15, "value": 0.22, "quality": 0.03, "momentum": 0.81, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0137, "roe": -0.2834, "momentum_12_1": 0.401 }, { "week_end_date": "2026-06-28", "price": 9.39, "os": 0.14, "value": 0.22, "quality": 0.04, "momentum": 0.74, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0132, "roe": -0.2834, "momentum_12_1": 0.3496 }, { "week_end_date": "2026-07-05", "price": 7.06, "os": 0.06, "value": 0.25, "quality": 0.03, "momentum": 0.34, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0176, "roe": -0.2834, "momentum_12_1": 0.1763 }, { "week_end_date": "2026-07-12", "price": 7.43, "os": 0.18, "value": 0.25, "quality": 0.04, "momentum": 0.8, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0167, "roe": -0.2834, "momentum_12_1": 0.5127 }, { "week_end_date": "2026-07-19", "price": 7.68, "os": 0.13, "value": 0.23, "quality": 0.03, "momentum": 0.71, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0161, "roe": -0.2834, "momentum_12_1": 0.3828 }, { "week_end_date": "2026-07-26", "price": 7.6, "os": 0.11, "value": 0.23, "quality": 0.03, "momentum": 0.66, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0163, "roe": -0.2834, "momentum_12_1": 0.3225 } ], "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": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -36446000, "ebitda": 19390000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -36446000, "ebitda": 19390000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -36446000, "ebitda": 19390000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -36446000, "ebitda": 19390000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -36446000, "ebitda": 19390000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -36446000, "ebitda": 19390000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -62821000, "ebitda": -6985000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12097000, "net_debt_issued": 89366000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850726000, "cost_of_revenue": 696952000, "gross_profit": 153774000, "ebit": -42522000, "ebitda": -7777000, "pretax_income": -76378000, "tax_provision": 3728000, "net_income": -80298000, "net_income_to_common": -80298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26151000, "total_current_assets": 333643000, "total_assets": 1101780000, "short_term_debt": 68716000, "long_term_debt": 375586000, "total_debt": 504994000, "total_liabilities": 730448000, "total_equity": 371332000, "shares_outstanding": 89795000, "goodwill_and_intangibles": 230990000 }, "cash_flow": { "operating_cash_flow": -13243000, "capital_expenditure": 159625000, "free_cash_flow": 146382000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 635000, "net_debt_issued": 168899000 } } ], "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": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 583090000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6481000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "ebit": -5739000, "ebitda": 9428000, "pretax_income": -25645000, "tax_provision": -3084000, "net_income": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 96848000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": 36689000, "capital_expenditure": 9004000, "free_cash_flow": 45693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11342000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "ebit": -5739000, "ebitda": 9428000, "pretax_income": -25645000, "tax_provision": -3084000, "net_income": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 96848000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": 36689000, "capital_expenditure": 9004000, "free_cash_flow": 45693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11342000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "ebit": -5739000, "ebitda": 9428000, "pretax_income": -25645000, "tax_provision": -3084000, "net_income": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 96848000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": 36689000, "capital_expenditure": 9004000, "free_cash_flow": 45693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11342000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "ebit": -5739000, "ebitda": 9428000, "pretax_income": -25645000, "tax_provision": -3084000, "net_income": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 96848000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": 36689000, "capital_expenditure": 9004000, "free_cash_flow": 45693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11342000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "ebit": -5739000, "ebitda": 9428000, "pretax_income": -25645000, "tax_provision": -3084000, "net_income": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 581609000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 96848000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": 36689000, "capital_expenditure": 9004000, "free_cash_flow": 45693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11342000 } } ] }, "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 } }