{ "ticker": { "uuid": "a0caa638-fa9b-44ff-9152-5280af99a20e", "symbol": "ONT", "name": "Onterris", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/a0caa638-fa9b-44ff-9152-5280af99a20e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0caa638-fa9b-44ff-9152-5280af99a20e/" }, "latest_snapshot": { "ticker": { "uuid": "a0caa638-fa9b-44ff-9152-5280af99a20e", "symbol": "ONT", "name": "Onterris", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/a0caa638-fa9b-44ff-9152-5280af99a20e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0caa638-fa9b-44ff-9152-5280af99a20e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.08, "value": 0.32, "quality": 0.19, "momentum": 0.17, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 19.66, "market_cap": 710497202.82, "pe_ratio": 121.9528, "earnings_yield": 0.0342, "ebitda_to_ev": 0.0804, "shareholder_yield": 0.1881, "roe": 0.0132, "piotroski_f_score": 4, "momentum_12_1": -0.1451, "volatility_252d": 0.6763 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 121.9528, "ev_ebitda": 12.4395, "earnings_yield": 0.0342, "fcf_yield": 0.1002, "shareholder_yield": 0.1881 }, "quality": { "roe": 0.0132, "roic": 0.0153, "gross_margin": 0.3744, "fcf_margin": 0.1329, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1423, "eps_growth_1y": null, "fcf_growth_1y": 0.5714 }, "momentum": { "price_return_12m": -0.1613, "momentum_12_1": -0.1451, "relative_strength": -0.3296 }, "scores": { "value_percentile": 0.32, "quality_percentile": 0.19, "momentum_percentile": 0.17, "growth_composite": 27, "yield_composite": 21, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.15, "os": 0.1, "value": 0.36, "quality": 0.23, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 106.3831, "earnings_yield": 0.0374, "shareholder_yield": 0.2156, "roe": 0.0132, "momentum_12_1": -0.2443 }, { "week_end_date": "2026-06-14", "price": 17.09, "os": 0.34, "value": 0.65, "quality": 0.21, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 106.0109, "earnings_yield": 0.0374, "shareholder_yield": 0.2164, "roe": 0.0132, "momentum_12_1": -0.3332 }, { "week_end_date": "2026-06-21", "price": 17.19, "os": 0.32, "value": 0.64, "quality": 0.22, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 106.6312, "earnings_yield": 0.0373, "shareholder_yield": 0.2151, "roe": 0.0132, "momentum_12_1": -0.2365 }, { "week_end_date": "2026-06-28", "price": 20.04, "os": 0.11, "value": 0.33, "quality": 0.23, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 124.31, "earnings_yield": 0.0338, "shareholder_yield": 0.1845, "roe": 0.0132, "momentum_12_1": -0.2588 }, { "week_end_date": "2026-07-05", "price": 20.92, "os": 0.09, "value": 0.32, "quality": 0.22, "momentum": 0.19, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 129.7687, "earnings_yield": 0.0329, "shareholder_yield": 0.1768, "roe": 0.0132, "momentum_12_1": -0.2313 }, { "week_end_date": "2026-07-12", "price": 20.95, "os": 0.07, "value": 0.31, "quality": 0.23, "momentum": 0.1, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 129.9548, "earnings_yield": 0.0328, "shareholder_yield": 0.1765, "roe": 0.0132, "momentum_12_1": -0.2566 }, { "week_end_date": "2026-07-19", "price": 20.93, "os": 0.08, "value": 0.3, "quality": 0.19, "momentum": 0.19, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 129.8308, "earnings_yield": 0.0329, "shareholder_yield": 0.1767, "roe": 0.0132, "momentum_12_1": -0.2165 }, { "week_end_date": "2026-07-26", "price": 19.66, "os": 0.08, "value": 0.32, "quality": 0.19, "momentum": 0.17, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 121.9528, "earnings_yield": 0.0342, "shareholder_yield": 0.1881, "roe": 0.0132, "momentum_12_1": -0.1451 } ], "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": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": -122235000, "shares_issued": 0, "net_debt_issued": 56386000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 696395000, "cost_of_revenue": 418193000, "gross_profit": 278202000, "ebit": -38456000, "ebitda": 25878000, "pretax_income": -54318000, "tax_provision": 7996000, "net_income": -62314000, "net_income_to_common": -62314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12935000, "total_current_assets": 237999000, "total_assets": 990353000, "short_term_debt": 33838000, "long_term_debt": 204818000, "total_debt": 280996000, "total_liabilities": 544089000, "total_equity": 446264000, "shares_outstanding": 33061000, "goodwill_and_intangibles": 620545000 }, "cash_flow": { "operating_cash_flow": 22235000, "capital_expenditure": 21333000, "free_cash_flow": 43568000, "dividends_paid": 11064000, "share_repurchases": -60000000, "shares_issued": 121776000, "net_debt_issued": 53941000 } } ], "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": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -4921000, "ebitda": 7708000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -4921000, "ebitda": 7708000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -4921000, "ebitda": 7708000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -4921000, "ebitda": 7708000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -4921000, "ebitda": 7708000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -4921000, "ebitda": 7708000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -6901000, "ebitda": 5728000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 388503000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": -9999000, "shares_issued": null, "net_debt_issued": 31516000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "ebit": -2799000, "ebitda": 9101000, "pretax_income": -7294000, "tax_provision": 924000, "net_income": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 51928000, "capital_expenditure": 5383000, "free_cash_flow": 57311000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "ebit": -2799000, "ebitda": 9101000, "pretax_income": -7294000, "tax_provision": 924000, "net_income": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 51928000, "capital_expenditure": 5383000, "free_cash_flow": 57311000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "ebit": -2799000, "ebitda": 9101000, "pretax_income": -7294000, "tax_provision": 924000, "net_income": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 51928000, "capital_expenditure": 5383000, "free_cash_flow": 57311000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "ebit": -2799000, "ebitda": 9101000, "pretax_income": -7294000, "tax_provision": 924000, "net_income": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 51928000, "capital_expenditure": 5383000, "free_cash_flow": 57311000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "ebit": -2799000, "ebitda": 9101000, "pretax_income": -7294000, "tax_provision": 924000, "net_income": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 359027000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 51928000, "capital_expenditure": 5383000, "free_cash_flow": 57311000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27999000 } } ] }, "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": "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 } }