{ "ticker": { "uuid": "c359477f-72ce-44df-a787-db04fa222e71", "symbol": "KLXE", "name": "KLX Energy Services Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/c359477f-72ce-44df-a787-db04fa222e71/", "api_url": "https://sharemaestro.com/factors/api/tickers/c359477f-72ce-44df-a787-db04fa222e71/" }, "latest_snapshot": { "ticker": { "uuid": "c359477f-72ce-44df-a787-db04fa222e71", "symbol": "KLXE", "name": "KLX Energy Services Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/c359477f-72ce-44df-a787-db04fa222e71/", "api_url": "https://sharemaestro.com/factors/api/tickers/c359477f-72ce-44df-a787-db04fa222e71/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.54, "value": 0.5, "quality": 0.49, "momentum": 0.51, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 2.18, "market_cap": 44775630.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1793, "shareholder_yield": 0, "roe": 0.7617, "piotroski_f_score": 3, "momentum_12_1": 0.2698, "volatility_252d": 0.8496 }, "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": 5.5777, "earnings_yield": null, "fcf_yield": 0.2374, "shareholder_yield": 0 }, "quality": { "roe": 0.7617, "roic": -0.0839, "gross_margin": 0.0607, "fcf_margin": 0.1406, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.089, "eps_growth_1y": null, "fcf_growth_1y": -0.0617 }, "momentum": { "price_return_12m": 0.1534, "momentum_12_1": 0.2698, "relative_strength": -0.0628 }, "scores": { "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.51, "growth_composite": 49, "yield_composite": 49, "overall_composite": 46, "os_score": 0.54, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.79, "os": 0.59, "value": 0.53, "quality": 0.51, "momentum": 0.53, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.7035 }, { "week_end_date": "2026-06-14", "price": 2.85, "os": 0.73, "value": 0.61, "quality": 0.59, "momentum": 0.61, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.3901 }, { "week_end_date": "2026-06-21", "price": 2.31, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.64, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.3304 }, { "week_end_date": "2026-06-28", "price": 2.4, "os": 0.31, "value": 0.41, "quality": 0.4, "momentum": 0.4, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.4271 }, { "week_end_date": "2026-07-05", "price": 2.43, "os": 0.58, "value": 0.53, "quality": 0.51, "momentum": 0.53, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.4308 }, { "week_end_date": "2026-07-12", "price": 2.46, "os": 0.68, "value": 0.58, "quality": 0.56, "momentum": 0.59, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.4805 }, { "week_end_date": "2026-07-19", "price": 2.12, "os": 0.54, "value": 0.51, "quality": 0.49, "momentum": 0.5, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.2949 }, { "week_end_date": "2026-07-26", "price": 2.18, "os": 0.54, "value": 0.5, "quality": 0.49, "momentum": 0.51, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.2698 } ], "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": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -31100000, "ebitda": 64100000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -31100000, "ebitda": 64100000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -31100000, "ebitda": 64100000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -31100000, "ebitda": 64100000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -31100000, "ebitda": 64100000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -30300000, "ebitda": 64900000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -30300000, "ebitda": 64900000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 709300000, "cost_of_revenue": 549700000, "gross_profit": 159600000, "ebit": -13000000, "ebitda": 81000000, "pretax_income": -52400000, "tax_provision": 600000, "net_income": -53000000, "net_income_to_common": -53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91600000, "total_current_assets": 233000000, "total_assets": 456300000, "short_term_debt": 39800000, "long_term_debt": 285100000, "total_debt": 344900000, "total_liabilities": 466800000, "total_equity": -10500000, "shares_outstanding": 16200000, "goodwill_and_intangibles": 1500000 }, "cash_flow": { "operating_cash_flow": 54200000, "capital_expenditure": 65100000, "free_cash_flow": 119300000, "dividends_paid": null, "share_repurchases": -400000, "shares_issued": null, "net_debt_issued": -16200000 } } ], "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": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 332300000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156900000, "cost_of_revenue": 145200000, "gross_profit": 11700000, "ebit": -2000000, "ebitda": 21600000, "pretax_income": -14800000, "tax_provision": 200000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 57800000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 9400000, "free_cash_flow": 21900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156900000, "cost_of_revenue": 145200000, "gross_profit": 11700000, "ebit": -2000000, "ebitda": 21600000, "pretax_income": -14800000, "tax_provision": 200000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 57800000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 9400000, "free_cash_flow": 21900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156900000, "cost_of_revenue": 145200000, "gross_profit": 11700000, "ebit": -2000000, "ebitda": 21600000, "pretax_income": -14800000, "tax_provision": 200000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 57800000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 9400000, "free_cash_flow": 21900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156900000, "cost_of_revenue": 145200000, "gross_profit": 11700000, "ebit": -2000000, "ebitda": 21600000, "pretax_income": -14800000, "tax_provision": 200000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 57800000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 9400000, "free_cash_flow": 21900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 156900000, "cost_of_revenue": 145200000, "gross_profit": 11700000, "ebit": -2000000, "ebitda": 21600000, "pretax_income": -14800000, "tax_provision": 200000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 57800000, "long_term_debt": 253900000, "total_debt": 318300000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 9400000, "free_cash_flow": 21900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9500000 } } ] }, "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }