{ "ticker": { "uuid": "a53259bf-753f-4470-b85d-d5910572a691", "symbol": "STKS", "name": "One Group Hospitality Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/a53259bf-753f-4470-b85d-d5910572a691/", "api_url": "https://sharemaestro.com/factors/api/tickers/a53259bf-753f-4470-b85d-d5910572a691/" }, "latest_snapshot": { "ticker": { "uuid": "a53259bf-753f-4470-b85d-d5910572a691", "symbol": "STKS", "name": "One Group Hospitality Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/a53259bf-753f-4470-b85d-d5910572a691/", "api_url": "https://sharemaestro.com/factors/api/tickers/a53259bf-753f-4470-b85d-d5910572a691/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.3, "value": 0.72, "quality": 0.1, "momentum": 0.06, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 1.81, "market_cap": 57131384.81, "pe_ratio": null, "earnings_yield": 0.0126, "ebitda_to_ev": 0.0606, "shareholder_yield": 0.014, "roe": -0.7528, "piotroski_f_score": 4, "momentum_12_1": -0.4024, "volatility_252d": 0.5107 }, "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": null, "ev_ebitda": 16.5133, "earnings_yield": 0.0126, "fcf_yield": 0.1074, "shareholder_yield": 0.014 }, "quality": { "roe": -0.7528, "roic": 0.0113, "gross_margin": 0.1373, "fcf_margin": 0.1197, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0099, "eps_growth_1y": null, "fcf_growth_1y": -0.1409 }, "momentum": { "price_return_12m": -0.4565, "momentum_12_1": -0.4024, "relative_strength": -0.6727 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.1, "momentum_percentile": 0.06, "growth_composite": 74, "yield_composite": 32, "overall_composite": 70, "os_score": 0.3, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.84, "os": 0.31, "value": 0.72, "quality": 0.12, "momentum": 0.04, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.0138, "roe": -0.7528, "momentum_12_1": -0.4366 }, { "week_end_date": "2026-06-14", "price": 1.84, "os": 0.29, "value": 0.72, "quality": 0.11, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.0138, "roe": -0.7528, "momentum_12_1": -0.4435 }, { "week_end_date": "2026-06-21", "price": 1.92, "os": 0.3, "value": 0.72, "quality": 0.1, "momentum": 0.05, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.0132, "roe": -0.7528, "momentum_12_1": -0.4257 }, { "week_end_date": "2026-06-28", "price": 1.99, "os": 0.28, "value": 0.72, "quality": 0.11, "momentum": 0.02, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.0127, "roe": -0.7528, "momentum_12_1": -0.5157 }, { "week_end_date": "2026-07-05", "price": 1.97, "os": 0.27, "value": 0.72, "quality": 0.12, "momentum": 0.01, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.0128, "roe": -0.7528, "momentum_12_1": -0.6413 }, { "week_end_date": "2026-07-12", "price": 2.0, "os": 0.3, "value": 0.71, "quality": 0.11, "momentum": 0.08, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0125, "shareholder_yield": 0.0126, "roe": -0.7528, "momentum_12_1": -0.606 }, { "week_end_date": "2026-07-19", "price": 1.85, "os": 0.3, "value": 0.72, "quality": 0.11, "momentum": 0.04, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.0136, "roe": -0.7528, "momentum_12_1": -0.4825 }, { "week_end_date": "2026-07-26", "price": 1.81, "os": 0.3, "value": 0.72, "quality": 0.1, "momentum": 0.06, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0126, "shareholder_yield": 0.014, "roe": -0.7528, "momentum_12_1": -0.4024 } ], "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": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 8001000, "ebitda": 51193000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 8001000, "ebitda": 51193000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 8001000, "ebitda": 51193000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 8001000, "ebitda": 51193000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 8001000, "ebitda": 51193000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 8001000, "ebitda": 51193000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 43759000, "ebitda": 86951000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": -1106000, "shares_issued": 0, "net_debt_issued": 5577000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 673344000, "cost_of_revenue": 550592000, "gross_profit": 122752000, "ebit": 6622000, "ebitda": 40718000, "pretax_income": -24487000, "tax_provision": -7834000, "net_income": -15824000, "net_income_to_common": -15824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27576000, "total_current_assets": 69326000, "total_assets": 959353000, "short_term_debt": 21123000, "long_term_debt": 328110000, "total_debt": 641018000, "total_liabilities": 756748000, "total_equity": 205250000, "shares_outstanding": 31155000, "goodwill_and_intangibles": 288894000 }, "cash_flow": { "operating_cash_flow": 44188000, "capital_expenditure": 71555000, "free_cash_flow": 115743000, "dividends_paid": null, "share_repurchases": -3151000, "shares_issued": 138943000, "net_debt_issued": 258358000 } } ], "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": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 13897000, "ebitda": 24302000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 13897000, "ebitda": 24302000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 13897000, "ebitda": 24302000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 13897000, "ebitda": 24302000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 13897000, "ebitda": 24302000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 13897000, "ebitda": 24302000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 17799000, "ebitda": 28204000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 644120000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -9363000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "ebit": 4483000, "ebitda": 15446000, "pretax_income": -5819000, "tax_provision": 559000, "net_income": -6372000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31110558, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 13090000, "capital_expenditure": 13419000, "free_cash_flow": 26509000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "ebit": 4483000, "ebitda": 15446000, "pretax_income": -5819000, "tax_provision": 559000, "net_income": -6372000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31110558, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 13090000, "capital_expenditure": 13419000, "free_cash_flow": 26509000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "ebit": 4483000, "ebitda": 15446000, "pretax_income": -5819000, "tax_provision": 559000, "net_income": -6372000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31110558, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 13090000, "capital_expenditure": 13419000, "free_cash_flow": 26509000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "ebit": 4483000, "ebitda": 15446000, "pretax_income": -5819000, "tax_provision": 559000, "net_income": -6372000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31110558, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 13090000, "capital_expenditure": 13419000, "free_cash_flow": 26509000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "ebit": 4483000, "ebitda": 15446000, "pretax_income": -5819000, "tax_provision": 559000, "net_income": -6372000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 651103000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31110558, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 13090000, "capital_expenditure": 13419000, "free_cash_flow": 26509000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -920000 } } ] }, "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/" }, { "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": "2026-03-31" }, "schema": { "public_fields_only": true } }