{ "ticker": { "uuid": "7bcfcb78-c294-499f-9e06-6c904f755944", "symbol": "VATE", "name": "Innovate Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/7bcfcb78-c294-499f-9e06-6c904f755944/", "api_url": "https://sharemaestro.com/factors/api/tickers/7bcfcb78-c294-499f-9e06-6c904f755944/" }, "latest_snapshot": { "ticker": { "uuid": "7bcfcb78-c294-499f-9e06-6c904f755944", "symbol": "VATE", "name": "Innovate Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/7bcfcb78-c294-499f-9e06-6c904f755944/", "api_url": "https://sharemaestro.com/factors/api/tickers/7bcfcb78-c294-499f-9e06-6c904f755944/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.94, "value": 0.83, "quality": 0.69, "momentum": 0.91, "coverage": 0.879, "confidence": 0.852, "delta": -1 }, "headline_factors": { "price": 9.03, "market_cap": 123186049.98, "pe_ratio": null, "earnings_yield": 0.0472, "ebitda_to_ev": 0.0861, "shareholder_yield": 0.0187, "roe": 0.2143, "piotroski_f_score": 4, "momentum_12_1": 2.6807, "volatility_252d": 1.115 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 11.6116, "earnings_yield": 0.0472, "fcf_yield": 0.3084, "shareholder_yield": 0.0187 }, "quality": { "roe": 0.2143, "roic": 0.0709, "gross_margin": 0.1457, "fcf_margin": 0.1774, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2537, "eps_growth_1y": null, "fcf_growth_1y": 5.1584 }, "momentum": { "price_return_12m": 0.6569, "momentum_12_1": 2.6807, "relative_strength": 0.5079 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.69, "momentum_percentile": 0.91, "growth_composite": 20, "yield_composite": 22, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 0.879, "signal_confidence": 0.852 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.98, "os": 0.93, "value": 0.77, "quality": 0.7, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0401, "shareholder_yield": 0.0089, "roe": 0.2143, "momentum_12_1": 1.04 }, { "week_end_date": "2026-06-14", "price": 16.72, "os": 0.94, "value": 0.79, "quality": 0.71, "momentum": 0.96, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0416, "shareholder_yield": 0.0101, "roe": 0.2143, "momentum_12_1": 0.9741 }, { "week_end_date": "2026-06-21", "price": 20.06, "os": 0.93, "value": 0.77, "quality": 0.72, "momentum": 0.96, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0395, "shareholder_yield": 0.0084, "roe": 0.2143, "momentum_12_1": 1.4578 }, { "week_end_date": "2026-06-28", "price": 19.31, "os": 0.94, "value": 0.78, "quality": 0.72, "momentum": 0.98, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0399, "shareholder_yield": 0.0087, "roe": 0.2143, "momentum_12_1": 1.8414 }, { "week_end_date": "2026-07-05", "price": 14.81, "os": 0.95, "value": 0.8, "quality": 0.71, "momentum": 0.97, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0428, "shareholder_yield": 0.0114, "roe": 0.2143, "momentum_12_1": 2.4826 }, { "week_end_date": "2026-07-12", "price": 9.93, "os": 0.93, "value": 0.82, "quality": 0.69, "momentum": 0.87, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0465, "shareholder_yield": 0.017, "roe": 0.2143, "momentum_12_1": 2.0126 }, { "week_end_date": "2026-07-19", "price": 9.03, "os": 0.94, "value": 0.83, "quality": 0.69, "momentum": 0.91, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0472, "shareholder_yield": 0.0187, "roe": 0.2143, "momentum_12_1": 2.6807 } ], "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": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 27500000, "ebitda": 57900000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 27500000, "ebitda": 57900000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 27500000, "ebitda": 57900000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 27500000, "ebitda": 57900000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 27500000, "ebitda": 57900000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "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": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 34200000, "ebitda": 64600000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1107100000, "cost_of_revenue": 898300000, "gross_profit": 208800000, "ebit": 41100000, "ebitda": 74000000, "pretax_income": -33400000, "tax_provision": 6300000, "net_income": -34600000, "net_income_to_common": -34600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48800000, "total_current_assets": 391400000, "total_assets": 891100000, "short_term_debt": 175100000, "long_term_debt": 500600000, "total_debt": 719200000, "total_liabilities": 1050900000, "total_equity": -180400000, "shares_outstanding": 13097683, "goodwill_and_intangibles": 299100000 }, "cash_flow": { "operating_cash_flow": 9100000, "capital_expenditure": 19000000, "free_cash_flow": 28100000, "dividends_paid": 1200000, "share_repurchases": 0, "shares_issued": 33200000, "net_debt_issued": -58000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1107100000, "cost_of_revenue": 898300000, "gross_profit": 208800000, "ebit": 41100000, "ebitda": 74000000, "pretax_income": -33400000, "tax_provision": 6300000, "net_income": -34600000, "net_income_to_common": -34600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48800000, "total_current_assets": 391400000, "total_assets": 891100000, "short_term_debt": 175100000, "long_term_debt": 500600000, "total_debt": 719200000, "total_liabilities": 1050900000, "total_equity": -180400000, "shares_outstanding": 13097683, "goodwill_and_intangibles": 299100000 }, "cash_flow": { "operating_cash_flow": 9100000, "capital_expenditure": 19000000, "free_cash_flow": 28100000, "dividends_paid": 1200000, "share_repurchases": 0, "shares_issued": 33200000, "net_debt_issued": -58000000 } } ], "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": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 10300000, "ebitda": 17700000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 765500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 10300000, "ebitda": 17700000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 765500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 10300000, "ebitda": 17700000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 765500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 10300000, "ebitda": 17700000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 765500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 10300000, "ebitda": 17700000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 765500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "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": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 11100000, "ebitda": 18500000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 765500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 14700000, "ebitda": 22300000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -15900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 14700000, "ebitda": 22300000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -15900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 14700000, "ebitda": 22300000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -15900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 14700000, "ebitda": 22300000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -15900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 14700000, "ebitda": 22300000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "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": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 15200000, "ebitda": 22800000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 717500000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -15900000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "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 } }