{ "ticker": { "uuid": "66cc72b3-793c-4d00-8749-12e43431ab55", "symbol": "SMC", "name": "Summit Midstream Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/66cc72b3-793c-4d00-8749-12e43431ab55/", "api_url": "https://sharemaestro.com/factors/api/tickers/66cc72b3-793c-4d00-8749-12e43431ab55/" }, "latest_snapshot": { "ticker": { "uuid": "66cc72b3-793c-4d00-8749-12e43431ab55", "symbol": "SMC", "name": "Summit Midstream Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/66cc72b3-793c-4d00-8749-12e43431ab55/", "api_url": "https://sharemaestro.com/factors/api/tickers/66cc72b3-793c-4d00-8749-12e43431ab55/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.68, "value": 0.86, "quality": 0.25, "momentum": 0.33, "coverage": 0.939, "confidence": 0.91, "delta": 14 }, "headline_factors": { "price": 29.44, "market_cap": 406692579.84, "pe_ratio": null, "earnings_yield": 0.0427, "ebitda_to_ev": 0.0992, "shareholder_yield": 0.1502, "roe": -0.0131, "piotroski_f_score": 5, "momentum_12_1": 0.1008, "volatility_252d": 0.3992 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 10.0819, "earnings_yield": 0.0427, "fcf_yield": 0.1299, "shareholder_yield": 0.1502 }, "quality": { "roe": -0.0131, "roic": 0.0355, "gross_margin": 0.3779, "fcf_margin": 0.4584, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2821, "eps_growth_1y": null, "fcf_growth_1y": 1.8327 }, "momentum": { "price_return_12m": 0.1245, "momentum_12_1": 0.1008, "relative_strength": -0.0244 }, "scores": { "value_percentile": 0.86, "quality_percentile": 0.25, "momentum_percentile": 0.33, "growth_composite": 19, "yield_composite": 3, "overall_composite": 32, "os_score": 0.68, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.18, "os": 0.81, "value": 0.85, "quality": 0.28, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0428, "shareholder_yield": 0.1515, "roe": -0.0131, "momentum_12_1": 0.1888 }, { "week_end_date": "2026-06-14", "price": 29.88, "os": 0.82, "value": 0.85, "quality": 0.29, "momentum": 0.71, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0426, "shareholder_yield": 0.148, "roe": -0.0131, "momentum_12_1": 0.2221 }, { "week_end_date": "2026-06-21", "price": 28.82, "os": 0.68, "value": 0.86, "quality": 0.26, "momentum": 0.33, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0429, "shareholder_yield": 0.1534, "roe": -0.0131, "momentum_12_1": 0.1837 }, { "week_end_date": "2026-06-28", "price": 29.56, "os": 0.82, "value": 0.86, "quality": 0.29, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0427, "shareholder_yield": 0.1496, "roe": -0.0131, "momentum_12_1": 0.0341 }, { "week_end_date": "2026-07-05", "price": 29.8, "os": 0.83, "value": 0.86, "quality": 0.29, "momentum": 0.68, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0426, "shareholder_yield": 0.1484, "roe": -0.0131, "momentum_12_1": 0.1538 }, { "week_end_date": "2026-07-12", "price": 30.41, "os": 0.82, "value": 0.85, "quality": 0.3, "momentum": 0.65, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0424, "shareholder_yield": 0.1454, "roe": -0.0131, "momentum_12_1": 0.2226 }, { "week_end_date": "2026-07-19", "price": 29.44, "os": 0.68, "value": 0.86, "quality": 0.25, "momentum": 0.33, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0427, "shareholder_yield": 0.1502, "roe": -0.0131, "momentum_12_1": 0.1008 } ], "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": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 92330000, "ebitda": 207427000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 54114000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 92330000, "ebitda": 207427000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 54114000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 92330000, "ebitda": 207427000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 54114000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 92330000, "ebitda": 207427000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 54114000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 92330000, "ebitda": 207427000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 88636000, "ebitda": 203733000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 54114000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 429619000, "cost_of_revenue": 316611000, "gross_profit": 113008000, "ebit": 148949000, "ebitda": 250535000, "pretax_income": 33503000, "tax_provision": 146678000, "net_income": -113175000, "net_income_to_common": -113175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22822000, "total_current_assets": 118271000, "total_assets": 2359484000, "short_term_debt": 16580000, "long_term_debt": 976995000, "total_debt": 993575000, "total_liabilities": 1394359000, "total_equity": 467792000, "shares_outstanding": 10600000, "goodwill_and_intangibles": 154279000 }, "cash_flow": { "operating_cash_flow": 61771000, "capital_expenditure": 53611000, "free_cash_flow": 115382000, "dividends_paid": 6513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -502017000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 429619000, "cost_of_revenue": 316611000, "gross_profit": 113008000, "ebit": 148949000, "ebitda": 250535000, "pretax_income": 33503000, "tax_provision": 146678000, "net_income": -113175000, "net_income_to_common": -113175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22822000, "total_current_assets": 118271000, "total_assets": 2359484000, "short_term_debt": 16580000, "long_term_debt": 976995000, "total_debt": 993575000, "total_liabilities": 1394359000, "total_equity": 467792000, "shares_outstanding": 10600000, "goodwill_and_intangibles": 154279000 }, "cash_flow": { "operating_cash_flow": 61771000, "capital_expenditure": 53611000, "free_cash_flow": 115382000, "dividends_paid": 6513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -502017000 } } ], "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": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 20845000, "ebitda": 47788000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": 41459000, "net_debt_issued": 226002000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 20845000, "ebitda": 47788000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": 41459000, "net_debt_issued": 226002000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 20845000, "ebitda": 47788000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": 41459000, "net_debt_issued": 226002000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 20845000, "ebitda": 47788000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": 41459000, "net_debt_issued": 226002000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 20845000, "ebitda": 47788000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 16972000, "ebitda": 43915000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": 41459000, "net_debt_issued": 226002000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1053520000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }