{ "ticker": { "uuid": "c812e156-be66-4e9c-9b72-0a0bc7f69556", "symbol": "OPAL", "name": "OPAL Fuels Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/c812e156-be66-4e9c-9b72-0a0bc7f69556/", "api_url": "https://sharemaestro.com/factors/api/tickers/c812e156-be66-4e9c-9b72-0a0bc7f69556/" }, "latest_snapshot": { "ticker": { "uuid": "c812e156-be66-4e9c-9b72-0a0bc7f69556", "symbol": "OPAL", "name": "OPAL Fuels Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/c812e156-be66-4e9c-9b72-0a0bc7f69556/", "api_url": "https://sharemaestro.com/factors/api/tickers/c812e156-be66-4e9c-9b72-0a0bc7f69556/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.23, "value": 0.33, "quality": 0.63, "momentum": 0.19, "coverage": 0.97, "confidence": 0.94, "delta": 4 }, "headline_factors": { "price": 2.53, "market_cap": 76804586.32, "pe_ratio": 3.9874, "earnings_yield": 0.0087, "ebitda_to_ev": 0.0346, "shareholder_yield": 0.1471, "roe": 2.3436, "piotroski_f_score": 6, "momentum_12_1": -0.2619, "volatility_252d": 0.6963 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 3.9874, "ev_ebitda": 28.9153, "earnings_yield": 0.0087, "fcf_yield": 0.1214, "shareholder_yield": 0.1471 }, "quality": { "roe": 2.3436, "roic": 0.0181, "gross_margin": 0.2936, "fcf_margin": 0.3218, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0515, "eps_growth_1y": 0.7336, "fcf_growth_1y": -0.3372 }, "momentum": { "price_return_12m": 0.004, "momentum_12_1": -0.2619, "relative_strength": -0.1921 }, "scores": { "value_percentile": 0.33, "quality_percentile": 0.63, "momentum_percentile": 0.19, "growth_composite": 23, "yield_composite": 3, "overall_composite": 77, "os_score": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.1, "os": 0.1, "value": 0.34, "quality": 0.33, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.3018, "earnings_yield": 0.0088, "shareholder_yield": 0.1776, "roe": 2.3436, "momentum_12_1": -0.2928 }, { "week_end_date": "2026-06-14", "price": 1.93, "os": 0.09, "value": 0.35, "quality": 0.32, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.0417, "earnings_yield": 0.0089, "shareholder_yield": 0.1928, "roe": 2.3436, "momentum_12_1": -0.3742 }, { "week_end_date": "2026-06-21", "price": 1.86, "os": 0.16, "value": 0.35, "quality": 0.56, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.9314, "earnings_yield": 0.0089, "shareholder_yield": 0.2001, "roe": 2.3436, "momentum_12_1": -0.3143 }, { "week_end_date": "2026-06-28", "price": 2.12, "os": 0.11, "value": 0.35, "quality": 0.33, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.3412, "earnings_yield": 0.0088, "shareholder_yield": 0.1755, "roe": 2.3436, "momentum_12_1": -0.1032 }, { "week_end_date": "2026-07-05", "price": 2.11, "os": 0.22, "value": 0.35, "quality": 0.64, "momentum": 0.13, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 3.3254, "earnings_yield": 0.0088, "shareholder_yield": 0.1764, "roe": 2.3436, "momentum_12_1": -0.2154 }, { "week_end_date": "2026-07-12", "price": 2.07, "os": 0.27, "value": 0.35, "quality": 0.64, "momentum": 0.22, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 3.2624, "earnings_yield": 0.0088, "shareholder_yield": 0.1798, "roe": 2.3436, "momentum_12_1": -0.2311 }, { "week_end_date": "2026-07-19", "price": 2.53, "os": 0.23, "value": 0.33, "quality": 0.63, "momentum": 0.19, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 3.9874, "earnings_yield": 0.0087, "shareholder_yield": 0.1471, "roe": 2.3436, "momentum_12_1": -0.2619 } ], "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": 348975000, "cost_of_revenue": 242794000, "gross_profit": 106181000, "ebit": 11186000, "ebitda": 34427000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 51829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 348975000, "cost_of_revenue": 242794000, "gross_profit": 106181000, "ebit": 11186000, "ebitda": 34427000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 51829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 348975000, "cost_of_revenue": 242794000, "gross_profit": 106181000, "ebit": 11186000, "ebitda": 34427000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 51829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 348975000, "cost_of_revenue": 242794000, "gross_profit": 106181000, "ebit": 11186000, "ebitda": 34427000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 51829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 349074000, "cost_of_revenue": 265264000, "gross_profit": 83810000, "ebit": 4886000, "ebitda": 28127000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 51829000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 349074000, "cost_of_revenue": 265264000, "gross_profit": 83810000, "ebit": 4886000, "ebitda": 28127000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15062000, "long_term_debt": 337063000, "total_debt": 352125000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 51829000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 299972000, "cost_of_revenue": 199851000, "gross_profit": 100121000, "ebit": 22825000, "ebitda": 40954000, "pretax_income": 5419000, "tax_provision": -8906000, "net_income": 11031000, "net_income_to_common": 11031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24310000, "total_current_assets": 117188000, "total_assets": 881077000, "short_term_debt": 13401000, "long_term_debt": 285003000, "total_debt": 310559000, "total_liabilities": 416045000, "total_equity": -148449000, "shares_outstanding": 27694650, "goodwill_and_intangibles": 55938000 }, "cash_flow": { "operating_cash_flow": 33033000, "capital_expenditure": 127239000, "free_cash_flow": 160272000, "dividends_paid": 13086000, "share_repurchases": 0, "shares_issued": 170000, "net_debt_issued": 98379000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 299972000, "cost_of_revenue": 199851000, "gross_profit": 100121000, "ebit": 22825000, "ebitda": 40954000, "pretax_income": 5419000, "tax_provision": -8906000, "net_income": 11031000, "net_income_to_common": 11031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24310000, "total_current_assets": 117188000, "total_assets": 881077000, "short_term_debt": 13401000, "long_term_debt": 285003000, "total_debt": 310559000, "total_liabilities": 416045000, "total_equity": -148449000, "shares_outstanding": 27694650, "goodwill_and_intangibles": 55938000 }, "cash_flow": { "operating_cash_flow": 33033000, "capital_expenditure": 127239000, "free_cash_flow": 160272000, "dividends_paid": 13086000, "share_repurchases": 0, "shares_issued": 170000, "net_debt_issued": 98379000 } } ], "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": 73375000, "cost_of_revenue": 53849000, "gross_profit": 19526000, "ebit": -4658000, "ebitda": 955000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 94996000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 73375000, "cost_of_revenue": 53849000, "gross_profit": 19526000, "ebit": -4658000, "ebitda": 955000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 94996000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 73375000, "cost_of_revenue": 53849000, "gross_profit": 19526000, "ebit": -4658000, "ebitda": 955000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 94996000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 73375000, "cost_of_revenue": 53849000, "gross_profit": 19526000, "ebit": -4658000, "ebitda": 955000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 94996000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 73905000, "cost_of_revenue": 59462000, "gross_profit": 14443000, "ebit": -2556000, "ebitda": 3057000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 94996000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 73905000, "cost_of_revenue": 59462000, "gross_profit": 14443000, "ebit": -2556000, "ebitda": 3057000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 94996000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99755000, "cost_of_revenue": 69192000, "gross_profit": 30563000, "ebit": 9905000, "ebitda": 15799000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15062000, "long_term_debt": 337063000, "total_debt": 352125000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": 9268000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99755000, "cost_of_revenue": 69192000, "gross_profit": 30563000, "ebit": 9905000, "ebitda": 15799000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15062000, "long_term_debt": 337063000, "total_debt": 352125000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": 9268000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99755000, "cost_of_revenue": 69192000, "gross_profit": 30563000, "ebit": 9905000, "ebitda": 15799000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15062000, "long_term_debt": 337063000, "total_debt": 352125000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": 9268000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99755000, "cost_of_revenue": 69192000, "gross_profit": 30563000, "ebit": 9905000, "ebitda": 15799000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15062000, "long_term_debt": 337063000, "total_debt": 352125000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": 9268000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99802000, "cost_of_revenue": 74890000, "gross_profit": 24912000, "ebit": 5892000, "ebitda": 11786000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": 9268000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 99802000, "cost_of_revenue": 74890000, "gross_profit": 24912000, "ebit": 5892000, "ebitda": 11786000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 365430000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": -58000, "shares_issued": null, "net_debt_issued": 9268000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }