{ "ticker": { "uuid": "b322b82e-6812-408f-9c42-41c81bec7c83", "symbol": "OMER", "name": "Omeros Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/b322b82e-6812-408f-9c42-41c81bec7c83/", "api_url": "https://sharemaestro.com/factors/api/tickers/b322b82e-6812-408f-9c42-41c81bec7c83/" }, "latest_snapshot": { "ticker": { "uuid": "b322b82e-6812-408f-9c42-41c81bec7c83", "symbol": "OMER", "name": "Omeros Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/b322b82e-6812-408f-9c42-41c81bec7c83/", "api_url": "https://sharemaestro.com/factors/api/tickers/b322b82e-6812-408f-9c42-41c81bec7c83/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.47, "coverage": 0.818, "confidence": 0.784, "delta": -1 }, "headline_factors": { "price": 9.79, "market_cap": 708554725.45, "pe_ratio": 8.2228, "earnings_yield": 0.0904, "ebitda_to_ev": 0.0913, "shareholder_yield": -0.0497, "roe": -1.3606, "piotroski_f_score": 2, "momentum_12_1": 1.2637, "volatility_252d": 1.3 }, "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": 8.2228, "ev_ebitda": 10.9504, "earnings_yield": 0.0904, "fcf_yield": -0.0931, "shareholder_yield": -0.0497 }, "quality": { "roe": -1.3606, "roic": 0.3661, "gross_margin": null, "fcf_margin": -9.576, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 1.5561, "momentum_12_1": 1.2637, "relative_strength": 1.3399 }, "scores": { "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.47, "growth_composite": 53, "yield_composite": 52, "overall_composite": 54, "os_score": 0.46, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.79, "os": 0.43, "value": 0.46, "quality": 0.44, "momentum": 0.45, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 8.2228, "earnings_yield": 0.0904, "shareholder_yield": -0.0497, "roe": -1.3606, "momentum_12_1": 2.748 }, { "week_end_date": "2026-06-14", "price": 8.73, "os": 0.4, "value": 0.45, "quality": 0.43, "momentum": 0.44, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 7.3366, "earnings_yield": 0.0978, "shareholder_yield": -0.0557, "roe": -1.3606, "momentum_12_1": 2.6029 }, { "week_end_date": "2026-06-21", "price": 10.28, "os": 0.54, "value": 0.51, "quality": 0.49, "momentum": 0.51, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 8.6343, "earnings_yield": 0.0874, "shareholder_yield": -0.0473, "roe": -1.3606, "momentum_12_1": 2.5701 }, { "week_end_date": "2026-06-28", "price": 8.67, "os": 0.52, "value": 0.5, "quality": 0.49, "momentum": 0.48, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 7.2821, "earnings_yield": 0.0983, "shareholder_yield": -0.0561, "roe": -1.3606, "momentum_12_1": 2.45 }, { "week_end_date": "2026-07-05", "price": 9.28, "os": 0.36, "value": 0.43, "quality": 0.42, "momentum": 0.43, "confidence": 0.811, "coverage": 0.818, "pe_ratio": 7.7944, "earnings_yield": 0.0938, "shareholder_yield": -0.0524, "roe": -1.3606, "momentum_12_1": 2.0594 }, { "week_end_date": "2026-07-12", "price": 10.28, "os": 0.74, "value": 0.61, "quality": 0.59, "momentum": 0.62, "confidence": 0.802, "coverage": 0.818, "pe_ratio": 8.6343, "earnings_yield": 0.0874, "shareholder_yield": -0.0473, "roe": -1.3606, "momentum_12_1": 1.3932 }, { "week_end_date": "2026-07-19", "price": 9.69, "os": 0.45, "value": 0.47, "quality": 0.45, "momentum": 0.46, "confidence": 0.793, "coverage": 0.818, "pe_ratio": 8.1388, "earnings_yield": 0.0911, "shareholder_yield": -0.0502, "roe": -1.3606, "momentum_12_1": 2.0595 }, { "week_end_date": "2026-07-26", "price": 9.79, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.47, "confidence": 0.784, "coverage": 0.818, "pe_ratio": 8.2228, "earnings_yield": 0.0904, "shareholder_yield": -0.0497, "roe": -1.3606, "momentum_12_1": 1.2637 } ], "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": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2796000, "ebitda": -1832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2796000, "ebitda": -1832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2796000, "ebitda": -1832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2796000, "ebitda": -1832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2796000, "ebitda": -1832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2796000, "ebitda": -1832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -122796000, "ebitda": -121832000, "pretax_income": -2796000, "tax_provision": 2012000, "net_income": -3350000, "net_income_to_common": -3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116094000, "capital_expenditure": 65000, "free_cash_flow": -116029000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 39343000, "net_debt_issued": -89163000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 950000, "gross_profit": -950000, "ebit": -157954000, "ebitda": -157004000, "pretax_income": -182629000, "tax_provision": 25814000, "net_income": -156815000, "net_income_to_common": -156815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3400000, "total_current_assets": 134120000, "total_assets": 277079000, "short_term_debt": 26971000, "long_term_debt": 166583000, "total_debt": 207020000, "total_liabilities": 459688000, "total_equity": -182609000, "shares_outstanding": 58170931, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -148803000, "capital_expenditure": 165000, "free_cash_flow": -148638000, "dividends_paid": null, "share_repurchases": -11851000, "shares_issued": 0, "net_debt_issued": -41340000 } } ], "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": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": 57200000, "ebitda": 57439000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": 57200000, "ebitda": 57439000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": 57200000, "ebitda": 57439000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": 57200000, "ebitda": 57439000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": 57200000, "ebitda": 57439000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": 57200000, "ebitda": 57439000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9893000, "cost_of_revenue": 826000, "gross_profit": 9067000, "ebit": -17421000, "ebitda": -17182000, "pretax_income": 51306000, "tax_provision": 57000, "net_income": 56060000, "net_income_to_common": 56060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906000, "total_current_assets": 180355000, "total_assets": 286173000, "short_term_debt": 26270000, "long_term_debt": 136835000, "total_debt": 310632000, "total_liabilities": 349507000, "total_equity": -63334000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14506000, "capital_expenditure": 0, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": -4152000, "shares_issued": null, "net_debt_issued": -21930000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": 81902000, "ebitda": 82137000, "pretax_income": 81902000, "tax_provision": 2012000, "net_income": 86451000, "net_income_to_common": 86451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39842000, "capital_expenditure": 0, "free_cash_flow": -39842000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 3724000, "net_debt_issued": -88594000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": 81902000, "ebitda": 82137000, "pretax_income": 81902000, "tax_provision": 2012000, "net_income": 86451000, "net_income_to_common": 86451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39842000, "capital_expenditure": 0, "free_cash_flow": -39842000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 3724000, "net_debt_issued": -88594000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": 81902000, "ebitda": 82137000, "pretax_income": 81902000, "tax_provision": 2012000, "net_income": 86451000, "net_income_to_common": 86451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39842000, "capital_expenditure": 0, "free_cash_flow": -39842000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 3724000, "net_debt_issued": -88594000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": 81902000, "ebitda": 82137000, "pretax_income": 81902000, "tax_provision": 2012000, "net_income": 86451000, "net_income_to_common": 86451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39842000, "capital_expenditure": 0, "free_cash_flow": -39842000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 3724000, "net_debt_issued": -88594000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": 81902000, "ebitda": 82137000, "pretax_income": 81902000, "tax_provision": 2012000, "net_income": 86451000, "net_income_to_common": 86451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 215667000, "total_assets": 325632000, "short_term_debt": 23363000, "long_term_debt": 208535000, "total_debt": 239143000, "total_liabilities": 446863000, "total_equity": -121231000, "shares_outstanding": 63510201, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39842000, "capital_expenditure": 0, "free_cash_flow": -39842000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 3724000, "net_debt_issued": -88594000 } } ] }, "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 } }