{ "ticker": { "uuid": "6a2d4f5c-aae9-4856-8dea-581052620ff6", "symbol": "BRCB", "name": "Black Rock Coffee Bar, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/6a2d4f5c-aae9-4856-8dea-581052620ff6/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a2d4f5c-aae9-4856-8dea-581052620ff6/" }, "latest_snapshot": { "ticker": { "uuid": "6a2d4f5c-aae9-4856-8dea-581052620ff6", "symbol": "BRCB", "name": "Black Rock Coffee Bar, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/6a2d4f5c-aae9-4856-8dea-581052620ff6/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a2d4f5c-aae9-4856-8dea-581052620ff6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.2, "quality": 0.14, "momentum": 0.36, "coverage": 0.879, "confidence": 0.842, "delta": -1 }, "headline_factors": { "price": 7.88, "market_cap": 169994396.84, "pe_ratio": 131.7275, "earnings_yield": null, "ebitda_to_ev": 0.0178, "shareholder_yield": -0.7653, "roe": 0.0273, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.8175 }, "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": 131.7275, "ev_ebitda": 56.2405, "earnings_yield": null, "fcf_yield": 0.1419, "shareholder_yield": -0.7653 }, "quality": { "roe": 0.0273, "roic": -0.0278, "gross_margin": 0.3089, "fcf_margin": 0.2427, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2231, "eps_growth_1y": null, "fcf_growth_1y": 0.3502 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.14, "momentum_percentile": 0.36, "growth_composite": 21, "yield_composite": 100, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.31, "os": 0.07, "value": 0.24, "quality": 0.12, "momentum": 0.35, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 105.4823, "earnings_yield": null, "shareholder_yield": -0.9558, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 7.37, "os": 0.07, "value": 0.21, "quality": 0.13, "momentum": 0.36, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 123.202, "earnings_yield": null, "shareholder_yield": -0.8183, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 7.72, "os": 0.1, "value": 0.21, "quality": 0.14, "momentum": 0.58, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 129.0529, "earnings_yield": null, "shareholder_yield": -0.7812, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 8.13, "os": 0.1, "value": 0.2, "quality": 0.13, "momentum": 0.55, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 135.9067, "earnings_yield": null, "shareholder_yield": -0.7418, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 8.37, "os": 0.07, "value": 0.2, "quality": 0.15, "momentum": 0.36, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 139.9187, "earnings_yield": null, "shareholder_yield": -0.7205, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 8.23, "os": 0.07, "value": 0.2, "quality": 0.15, "momentum": 0.38, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 137.5784, "earnings_yield": null, "shareholder_yield": -0.7328, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 7.82, "os": 0.06, "value": 0.2, "quality": 0.14, "momentum": 0.35, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 130.7245, "earnings_yield": null, "shareholder_yield": -0.7712, "roe": 0.0273, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 7.88, "os": 0.07, "value": 0.2, "quality": 0.14, "momentum": 0.36, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 131.7275, "earnings_yield": null, "shareholder_yield": -0.7653, "roe": 0.0273, "momentum_12_1": null } ], "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": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 35315000, "free_cash_flow": 37504000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 35315000, "free_cash_flow": 37504000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 35315000, "free_cash_flow": 37504000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 35315000, "free_cash_flow": 37504000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 35315000, "free_cash_flow": 37504000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 34885000, "free_cash_flow": 37074000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 164050000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 34885000, "free_cash_flow": 37074000, "dividends_paid": 600000, "share_repurchases": -246236000, "shares_issued": 376938000, "net_debt_issued": -69340000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160917000, "cost_of_revenue": 81623000, "gross_profit": 79294000, "ebit": -8403000, "ebitda": 1961000, "pretax_income": -12748000, "tax_provision": -886000, "net_income": -3744000, "net_income_to_common": -3744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10227000, "total_current_assets": 19446000, "total_assets": 212912000, "short_term_debt": 9335000, "long_term_debt": 89269000, "total_debt": 205604000, "total_liabilities": 229573000, "total_equity": -16661000, "shares_outstanding": 15272570, "goodwill_and_intangibles": 16702000 }, "cash_flow": { "operating_cash_flow": 13305000, "capital_expenditure": 22921000, "free_cash_flow": 36226000, "dividends_paid": 624000, "share_repurchases": -14571000, "shares_issued": 10000000, "net_debt_issued": 11606000 } } ], "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": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 2324000, "ebitda": 5777000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 2324000, "ebitda": 5777000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 2324000, "ebitda": 5777000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 2324000, "ebitda": 5777000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 2324000, "ebitda": 5777000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 2324000, "ebitda": 5777000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 3832000, "ebitda": 7285000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 145757000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1346000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "ebit": 2219000, "ebitda": 5562000, "pretax_income": 1803000, "tax_provision": 222000, "net_income": 652000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 138133000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17544504, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 5103000, "capital_expenditure": 12131000, "free_cash_flow": 17234000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3407000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "ebit": 2219000, "ebitda": 5562000, "pretax_income": 1803000, "tax_provision": 222000, "net_income": 652000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 138133000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17544504, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 5103000, "capital_expenditure": 12131000, "free_cash_flow": 17234000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3407000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "ebit": 2219000, "ebitda": 5562000, "pretax_income": 1803000, "tax_provision": 222000, "net_income": 652000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 138133000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17544504, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 5103000, "capital_expenditure": 12131000, "free_cash_flow": 17234000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3407000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "ebit": 2219000, "ebitda": 5562000, "pretax_income": 1803000, "tax_provision": 222000, "net_income": 652000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 138133000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17544504, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 5103000, "capital_expenditure": 12131000, "free_cash_flow": 17234000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3407000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "ebit": 2219000, "ebitda": 5562000, "pretax_income": 1803000, "tax_provision": 222000, "net_income": 652000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 138133000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17544504, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 5103000, "capital_expenditure": 12131000, "free_cash_flow": 17234000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3407000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }