{ "ticker": { "uuid": "a8a98f56-f11e-4ec7-968b-831350d31717", "symbol": "ANDG", "name": "Andersen Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/a8a98f56-f11e-4ec7-968b-831350d31717/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8a98f56-f11e-4ec7-968b-831350d31717/" }, "latest_snapshot": { "ticker": { "uuid": "a8a98f56-f11e-4ec7-968b-831350d31717", "symbol": "ANDG", "name": "Andersen Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/a8a98f56-f11e-4ec7-968b-831350d31717/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8a98f56-f11e-4ec7-968b-831350d31717/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.26, "value": 0.39, "quality": 0.37, "momentum": 0.39, "coverage": 0.818, "confidence": 0.784, "delta": -1 }, "headline_factors": { "price": 42.82, "market_cap": 4816639558.08, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0077, "roe": -1.8263, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.5708 }, "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": null, "earnings_yield": null, "fcf_yield": 0.0311, "shareholder_yield": 0.0077 }, "quality": { "roe": -1.8263, "roic": -0.4263, "gross_margin": 0.2566, "fcf_margin": 0.2096, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.1515, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.39, "quality_percentile": 0.37, "momentum_percentile": 0.39, "growth_composite": 61, "yield_composite": 61, "overall_composite": 74, "os_score": 0.26, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.38, "os": 0.43, "value": 0.46, "quality": 0.44, "momentum": 0.45, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0085, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 37.78, "os": 0.42, "value": 0.46, "quality": 0.44, "momentum": 0.45, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0087, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 37.17, "os": 0.5, "value": 0.49, "quality": 0.47, "momentum": 0.49, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0088, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 36.91, "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0089, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 36.36, "os": 0.35, "value": 0.43, "quality": 0.41, "momentum": 0.43, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0091, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 42.93, "os": 0.27, "value": 0.39, "quality": 0.38, "momentum": 0.4, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0467, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 44.45, "os": 0.25, "value": 0.38, "quality": 0.37, "momentum": 0.38, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0074, "roe": -1.8263, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 42.82, "os": 0.26, "value": 0.39, "quality": 0.37, "momentum": 0.39, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0077, "roe": -1.8263, "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": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": -125736000, "ebitda": -116731000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 11062000, "free_cash_flow": 195681000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": 188242000, "net_debt_issued": -117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": -125736000, "ebitda": -116731000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 11062000, "free_cash_flow": 195681000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": 188242000, "net_debt_issued": -117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": -125736000, "ebitda": -116731000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 11062000, "free_cash_flow": 195681000, "dividends_paid": 212153000, "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": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": -125736000, "ebitda": -116731000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 11062000, "free_cash_flow": 195681000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": 188242000, "net_debt_issued": -117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": -125736000, "ebitda": -116731000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 11062000, "free_cash_flow": 195681000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": 188242000, "net_debt_issued": -117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": -125736000, "ebitda": -116731000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 11062000, "free_cash_flow": 195681000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": 188242000, "net_debt_issued": -117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": 57870000, "ebitda": 66875000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 10345000, "free_cash_flow": 194964000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": 188242000, "net_debt_issued": -117000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 731593000, "cost_of_revenue": 470102000, "gross_profit": 261491000, "ebit": 137260000, "ebitda": 145585000, "pretax_income": 137196000, "tax_provision": 2395000, "net_income": 134801000, "net_income_to_common": 134801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87993000, "total_current_assets": 246377000, "total_assets": 398775000, "short_term_debt": 17183000, "long_term_debt": null, "total_debt": 108083000, "total_liabilities": 202526000, "total_equity": 196249000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32409000 }, "cash_flow": { "operating_cash_flow": 152311000, "capital_expenditure": 8596000, "free_cash_flow": 160907000, "dividends_paid": 116050000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ], "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": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 26785000, "ebitda": 29059000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64757000, "long_term_debt": 279032000, "total_debt": 448706000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 26785000, "ebitda": 29059000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64757000, "long_term_debt": 279032000, "total_debt": 448706000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 26785000, "ebitda": 29059000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64757000, "long_term_debt": 279032000, "total_debt": 448706000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 26785000, "ebitda": 29059000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64757000, "long_term_debt": 279032000, "total_debt": 448706000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 26785000, "ebitda": 29059000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64757000, "long_term_debt": 279032000, "total_debt": 448706000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 26785000, "ebitda": 29059000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64757000, "long_term_debt": 279032000, "total_debt": 448706000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 28129000, "ebitda": 30403000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64679000, "long_term_debt": 279032000, "total_debt": 448628000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13615000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "ebit": -69959000, "ebitda": -67722000, "pretax_income": -51601000, "tax_provision": -170000, "net_income": 7330000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66329000, "long_term_debt": 287745000, "total_debt": 460522000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 82721000, "capital_expenditure": 5691000, "free_cash_flow": 88412000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "ebit": -69959000, "ebitda": -67722000, "pretax_income": -51601000, "tax_provision": -170000, "net_income": 7330000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66329000, "long_term_debt": 287745000, "total_debt": 460522000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 82721000, "capital_expenditure": 5691000, "free_cash_flow": 88412000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "ebit": -69959000, "ebitda": -67722000, "pretax_income": -51601000, "tax_provision": -170000, "net_income": 7330000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 82721000, "capital_expenditure": 5691000, "free_cash_flow": 88412000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "ebit": -69959000, "ebitda": -67722000, "pretax_income": -51601000, "tax_provision": -170000, "net_income": 7330000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 82721000, "capital_expenditure": 5691000, "free_cash_flow": 88412000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "ebit": -69959000, "ebitda": -67722000, "pretax_income": -51601000, "tax_provision": -170000, "net_income": 7330000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 460491000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 82721000, "capital_expenditure": 5691000, "free_cash_flow": 88412000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30000 } } ] }, "strategy_matches": [ { "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/" } ], "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 } }