{ "ticker": { "uuid": "bef3a691-7f50-409c-aa36-8d91eb61ab8c", "symbol": "IPI", "name": "Intrepid Potash Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/bef3a691-7f50-409c-aa36-8d91eb61ab8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/bef3a691-7f50-409c-aa36-8d91eb61ab8c/" }, "latest_snapshot": { "ticker": { "uuid": "bef3a691-7f50-409c-aa36-8d91eb61ab8c", "symbol": "IPI", "name": "Intrepid Potash Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/bef3a691-7f50-409c-aa36-8d91eb61ab8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/bef3a691-7f50-409c-aa36-8d91eb61ab8c/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.61, "value": 0.82, "quality": 0.28, "momentum": 0.24, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 34.22, "market_cap": 459678286.6, "pe_ratio": 32.8412, "earnings_yield": 0.0384, "ebitda_to_ev": 0.1557, "shareholder_yield": -0.004, "roe": 0.0281, "piotroski_f_score": 6, "momentum_12_1": -0.0362, "volatility_252d": 0.5156 }, "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": 32.8412, "ev_ebitda": 6.4246, "earnings_yield": 0.0384, "fcf_yield": 0.2613, "shareholder_yield": -0.004 }, "quality": { "roe": 0.0281, "roic": 0.0337, "gross_margin": 0.1843, "fcf_margin": 0.3179, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1086, "eps_growth_1y": null, "fcf_growth_1y": 0.2293 }, "momentum": { "price_return_12m": -0.0465, "momentum_12_1": -0.0362, "relative_strength": -0.2148 }, "scores": { "value_percentile": 0.82, "quality_percentile": 0.28, "momentum_percentile": 0.24, "growth_composite": 30, "yield_composite": 89, "overall_composite": 39, "os_score": 0.61, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.96, "os": 0.58, "value": 0.79, "quality": 0.27, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.5514, "earnings_yield": 0.0374, "shareholder_yield": -0.0039, "roe": 0.0281, "momentum_12_1": 0.0139 }, { "week_end_date": "2026-06-14", "price": 36.15, "os": 0.63, "value": 0.79, "quality": 0.29, "momentum": 0.33, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 34.6934, "earnings_yield": 0.0359, "shareholder_yield": -0.0037, "roe": 0.0281, "momentum_12_1": 0.1577 }, { "week_end_date": "2026-06-21", "price": 34.49, "os": 0.61, "value": 0.81, "quality": 0.3, "momentum": 0.23, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.1003, "earnings_yield": 0.0381, "shareholder_yield": -0.0039, "roe": 0.0281, "momentum_12_1": 0.0748 }, { "week_end_date": "2026-06-28", "price": 34.59, "os": 0.65, "value": 0.81, "quality": 0.3, "momentum": 0.33, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.1963, "earnings_yield": 0.0379, "shareholder_yield": -0.0039, "roe": 0.0281, "momentum_12_1": 0.1084 }, { "week_end_date": "2026-07-05", "price": 33.58, "os": 0.6, "value": 0.82, "quality": 0.28, "momentum": 0.22, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 32.227, "earnings_yield": 0.0394, "shareholder_yield": -0.004, "roe": 0.0281, "momentum_12_1": -0.0456 }, { "week_end_date": "2026-07-12", "price": 34.8, "os": 0.58, "value": 0.81, "quality": 0.28, "momentum": 0.2, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 33.3978, "earnings_yield": 0.0376, "shareholder_yield": -0.0039, "roe": 0.0281, "momentum_12_1": 0.0299 }, { "week_end_date": "2026-07-19", "price": 34.2, "os": 0.61, "value": 0.82, "quality": 0.27, "momentum": 0.25, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 32.822, "earnings_yield": 0.0385, "shareholder_yield": -0.004, "roe": 0.0281, "momentum_12_1": 0.012 }, { "week_end_date": "2026-07-26", "price": 34.22, "os": 0.61, "value": 0.82, "quality": 0.28, "momentum": 0.24, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 32.8412, "earnings_yield": 0.0384, "shareholder_yield": -0.004, "roe": 0.0281, "momentum_12_1": -0.0362 } ], "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": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 11729000, "ebitda": 54901000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 2017999, "long_term_debt": null, "total_debt": 5308999, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 11729000, "ebitda": 54901000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 2017999, "long_term_debt": null, "total_debt": 5308999, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 11729000, "ebitda": 54901000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 2017999, "long_term_debt": null, "total_debt": 5308999, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 11729000, "ebitda": 54901000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 11729000, "ebitda": 54901000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 11729000, "ebitda": 54901000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 15508000, "ebitda": 58680000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1842000, "net_debt_issued": -1043000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 254694000, "cost_of_revenue": 225612000, "gross_profit": 29082000, "ebit": -18930000, "ebitda": 18759000, "pretax_income": -18512000, "tax_provision": 194333000, "net_income": -212845000, "net_income_to_common": -212845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41309000, "total_current_assets": 183763000, "total_assets": 594520000, "short_term_debt": 1630000, "long_term_debt": 0, "total_debt": 4248000, "total_liabilities": 120128000, "total_equity": 474392000, "shares_outstanding": 12880000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 72495000, "capital_expenditure": 38906000, "free_cash_flow": 111401000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4942000 } } ], "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": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 6940000, "ebitda": 17667000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 6940000, "ebitda": 17667000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 6940000, "ebitda": 17667000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 6940000, "ebitda": 17667000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 6940000, "ebitda": 17667000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 6940000, "ebitda": 17667000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 5623000, "ebitda": 16350000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": 3680000, "total_debt": 3680000, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": -594000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "ebit": -349000, "ebitda": 11123000, "pretax_income": -374000, "tax_provision": 55000, "net_income": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": 3291000, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13121562, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 8906000, "capital_expenditure": 10082000, "free_cash_flow": 18988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "ebit": -349000, "ebitda": 11123000, "pretax_income": -374000, "tax_provision": 55000, "net_income": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": 3291000, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13121562, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 8906000, "capital_expenditure": 10082000, "free_cash_flow": 18988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "ebit": -349000, "ebitda": 11123000, "pretax_income": -374000, "tax_provision": 55000, "net_income": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": 3291000, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13121562, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 8906000, "capital_expenditure": 10082000, "free_cash_flow": 18988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "ebit": -349000, "ebitda": 11123000, "pretax_income": -374000, "tax_provision": 55000, "net_income": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": 3291000, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13121562, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 8906000, "capital_expenditure": 10082000, "free_cash_flow": 18988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "ebit": -349000, "ebitda": 11123000, "pretax_income": -374000, "tax_provision": 55000, "net_income": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": 3291000, "total_debt": 3291000, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13121562, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 8906000, "capital_expenditure": 10082000, "free_cash_flow": 18988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -308000 } } ] }, "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": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }