{ "ticker": { "uuid": "ba457a77-276e-4674-861e-446147586b22", "symbol": "MCS", "name": "Marcus Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ba457a77-276e-4674-861e-446147586b22/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba457a77-276e-4674-861e-446147586b22/" }, "latest_snapshot": { "ticker": { "uuid": "ba457a77-276e-4674-861e-446147586b22", "symbol": "MCS", "name": "Marcus Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ba457a77-276e-4674-861e-446147586b22/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba457a77-276e-4674-861e-446147586b22/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.63, "value": 0.33, "quality": 0.72, "momentum": 0.81, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 23.82, "market_cap": 731948892.06, "pe_ratio": 51.7132, "earnings_yield": 0.0198, "ebitda_to_ev": 0.0853, "shareholder_yield": 0.0134, "roe": 0.0321, "piotroski_f_score": 6, "momentum_12_1": 0.4392, "volatility_252d": 0.3445 }, "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": 51.7132, "ev_ebitda": 11.7191, "earnings_yield": 0.0198, "fcf_yield": 0.1599, "shareholder_yield": 0.0134 }, "quality": { "roe": 0.0321, "roic": 0.0204, "gross_margin": 1.1367, "fcf_margin": 0.224, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0246, "eps_growth_1y": null, "fcf_growth_1y": 0.004 }, "momentum": { "price_return_12m": 0.3774, "momentum_12_1": 0.4392, "relative_strength": 0.209 }, "scores": { "value_percentile": 0.33, "quality_percentile": 0.72, "momentum_percentile": 0.81, "growth_composite": 72, "yield_composite": 67, "overall_composite": 37, "os_score": 0.63, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.35, "os": 0.7, "value": 0.65, "quality": 0.72, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.1798, "earnings_yield": 0.022, "shareholder_yield": 0.0156, "roe": 0.0321, "momentum_12_1": 0.0332 }, { "week_end_date": "2026-06-14", "price": 22.44, "os": 0.61, "value": 0.35, "quality": 0.72, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 48.7172, "earnings_yield": 0.0206, "shareholder_yield": 0.0142, "roe": 0.0321, "momentum_12_1": 0.0308 }, { "week_end_date": "2026-06-21", "price": 23.85, "os": 0.58, "value": 0.32, "quality": 0.72, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 51.7783, "earnings_yield": 0.0198, "shareholder_yield": 0.0133, "roe": 0.0321, "momentum_12_1": 0.0673 }, { "week_end_date": "2026-06-28", "price": 24.89, "os": 0.64, "value": 0.33, "quality": 0.73, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 54.0362, "earnings_yield": 0.0192, "shareholder_yield": 0.0128, "roe": 0.0321, "momentum_12_1": 0.1335 }, { "week_end_date": "2026-07-05", "price": 23.2, "os": 0.63, "value": 0.35, "quality": 0.72, "momentum": 0.77, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 50.3672, "earnings_yield": 0.0201, "shareholder_yield": 0.0137, "roe": 0.0321, "momentum_12_1": 0.1909 }, { "week_end_date": "2026-07-12", "price": 21.77, "os": 0.83, "value": 0.64, "quality": 0.71, "momentum": 0.7, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 47.2627, "earnings_yield": 0.021, "shareholder_yield": 0.0146, "roe": 0.0321, "momentum_12_1": 0.3269 }, { "week_end_date": "2026-07-19", "price": 23.05, "os": 0.62, "value": 0.34, "quality": 0.72, "momentum": 0.77, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 50.0415, "earnings_yield": 0.0202, "shareholder_yield": 0.0138, "roe": 0.0321, "momentum_12_1": 0.3629 }, { "week_end_date": "2026-07-26", "price": 23.82, "os": 0.63, "value": 0.33, "quality": 0.72, "momentum": 0.81, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 51.7132, "earnings_yield": 0.0198, "shareholder_yield": 0.0134, "roe": 0.0321, "momentum_12_1": 0.4392 } ], "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": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -3134000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 735560000, "cost_of_revenue": 448196000, "gross_profit": 287364000, "ebit": 763000, "ebitda": 68721000, "pretax_income": -10209000, "tax_provision": -2422000, "net_income": -7787000, "net_income_to_common": -7787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40841000, "total_current_assets": 100859000, "total_assets": 1044528000, "short_term_debt": 28489000, "long_term_debt": 149007000, "total_debt": 352632000, "total_liabilities": 579662000, "total_equity": 464866000, "shares_outstanding": 31887000, "goodwill_and_intangibles": 81896000 }, "cash_flow": { "operating_cash_flow": 103940000, "capital_expenditure": 79210000, "free_cash_flow": 183150000, "dividends_paid": 8784000, "share_repurchases": null, "shares_issued": 1674000, "net_debt_issued": -37366000 } } ], "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": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 349902000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": 45000, "net_debt_issued": 14301000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "ebit": 1527000, "ebitda": 19442000, "pretax_income": -1376000, "tax_provision": -7332000, "net_income": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 30768000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 22402000, "free_cash_flow": 71202000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -3704000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "ebit": 1527000, "ebitda": 19442000, "pretax_income": -1376000, "tax_provision": -7332000, "net_income": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 30768000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 22402000, "free_cash_flow": 71202000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -3704000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "ebit": 1527000, "ebitda": 19442000, "pretax_income": -1376000, "tax_provision": -7332000, "net_income": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 30768000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 22402000, "free_cash_flow": 71202000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -3704000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "ebit": 1527000, "ebitda": 19442000, "pretax_income": -1376000, "tax_provision": -7332000, "net_income": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 30768000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 22402000, "free_cash_flow": 71202000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -3704000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "ebit": 1527000, "ebitda": 19442000, "pretax_income": -1376000, "tax_provision": -7332000, "net_income": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 335482000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 30768000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 22402000, "free_cash_flow": 71202000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -3704000 } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }