{ "ticker": { "uuid": "fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410", "symbol": "DNUT", "name": "Krispy Kreme Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/", "api_url": "https://sharemaestro.com/factors/api/tickers/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/" }, "latest_snapshot": { "ticker": { "uuid": "fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410", "symbol": "DNUT", "name": "Krispy Kreme Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/", "api_url": "https://sharemaestro.com/factors/api/tickers/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.5, "value": 0.83, "quality": 0.15, "momentum": 0.12, "coverage": 0.848, "confidence": 0.812, "delta": 8 }, "headline_factors": { "price": 3.15, "market_cap": 543060000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.014, "roe": -0.8083, "piotroski_f_score": 5, "momentum_12_1": -0.1991, "volatility_252d": 0.6703 }, "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": null, "earnings_yield": null, "fcf_yield": 0.1702, "shareholder_yield": 0.014 }, "quality": { "roe": -0.8083, "roic": -0.3418, "gross_margin": 0.4808, "fcf_margin": 0.1028, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0522, "eps_growth_1y": null, "fcf_growth_1y": -0.0286 }, "momentum": { "price_return_12m": -0.2873, "momentum_12_1": -0.1991, "relative_strength": -0.5036 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.15, "momentum_percentile": 0.12, "growth_composite": 81, "yield_composite": 30, "overall_composite": 50, "os_score": 0.5, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.51, "os": 0.74, "value": 0.81, "quality": 0.14, "momentum": 0.68, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0126, "roe": -0.8083, "momentum_12_1": 0.2329 }, { "week_end_date": "2026-06-14", "price": 4.31, "os": 0.74, "value": 0.78, "quality": 0.14, "momentum": 0.73, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0102, "roe": -0.8083, "momentum_12_1": 0.2235 }, { "week_end_date": "2026-06-21", "price": 3.63, "os": 0.77, "value": 0.81, "quality": 0.14, "momentum": 0.74, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0121, "roe": -0.8083, "momentum_12_1": 0.2247 }, { "week_end_date": "2026-06-28", "price": 3.54, "os": 0.75, "value": 0.82, "quality": 0.15, "momentum": 0.67, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0125, "roe": -0.8083, "momentum_12_1": 0.3283 }, { "week_end_date": "2026-07-05", "price": 3.51, "os": 0.56, "value": 0.81, "quality": 0.13, "momentum": 0.3, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0126, "roe": -0.8083, "momentum_12_1": 0.0572 }, { "week_end_date": "2026-07-12", "price": 3.44, "os": 0.78, "value": 0.82, "quality": 0.16, "momentum": 0.72, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0128, "roe": -0.8083, "momentum_12_1": 0.2943 }, { "week_end_date": "2026-07-19", "price": 3.3, "os": 0.58, "value": 0.83, "quality": 0.14, "momentum": 0.3, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0134, "roe": -0.8083, "momentum_12_1": 0.1597 }, { "week_end_date": "2026-07-26", "price": 3.15, "os": 0.5, "value": 0.83, "quality": 0.15, "momentum": 0.12, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.014, "roe": -0.8083, "momentum_12_1": -0.1991 } ], "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": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": -1350000, "shares_issued": 0, "net_debt_issued": 49936000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1665397000, "cost_of_revenue": 409177000, "gross_profit": 1256220000, "ebit": 79835000, "ebitda": 213432000, "pretax_income": 19769000, "tax_provision": 15954000, "net_income": 3095000, "net_income_to_common": 3095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28962000, "total_current_assets": 172940000, "total_assets": 3072030000, "short_term_debt": 102976000, "long_term_debt": 844547000, "total_debt": 1352889000, "total_liabilities": 1907598000, "total_equity": 1134537000, "shares_outstanding": 171500000, "goodwill_and_intangibles": 1867515000 }, "cash_flow": { "operating_cash_flow": 45832000, "capital_expenditure": 120792000, "free_cash_flow": 166624000, "dividends_paid": 23692000, "share_repurchases": -5489000, "shares_issued": 919000, "net_debt_issued": -36528000 } } ], "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": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -3466000, "ebitda": 28649000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20166000, "capital_expenditure": 8784000, "free_cash_flow": 28950000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -3466000, "ebitda": 28649000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20166000, "capital_expenditure": 8784000, "free_cash_flow": 28950000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -3466000, "ebitda": 28649000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20166000, "capital_expenditure": 8784000, "free_cash_flow": 28950000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -3466000, "ebitda": 28649000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20166000, "capital_expenditure": 8784000, "free_cash_flow": 28950000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -3466000, "ebitda": 28649000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20166000, "capital_expenditure": 8784000, "free_cash_flow": 28950000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -3466000, "ebitda": 28649000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20166000, "capital_expenditure": 8784000, "free_cash_flow": 28950000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -10034000, "ebitda": 22081000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 444731000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20516000, "capital_expenditure": 8784000, "free_cash_flow": 29300000, "dividends_paid": 0, "share_repurchases": -402000, "shares_issued": 130000, "net_debt_issued": -86929000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "ebit": -7464000, "ebitda": 26481000, "pretax_income": -24009000, "tax_provision": 5116000, "net_income": -27779000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 171436000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 45019000, "capital_expenditure": 17085000, "free_cash_flow": 62104000, "dividends_paid": 0, "share_repurchases": -166000, "shares_issued": null, "net_debt_issued": -4509000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "ebit": -7464000, "ebitda": 26481000, "pretax_income": -24009000, "tax_provision": 5116000, "net_income": -27779000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 171436000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 45019000, "capital_expenditure": 17085000, "free_cash_flow": 62104000, "dividends_paid": 0, "share_repurchases": -166000, "shares_issued": null, "net_debt_issued": -4509000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "ebit": -7464000, "ebitda": 26481000, "pretax_income": -24009000, "tax_provision": 5116000, "net_income": -27779000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 171436000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 45019000, "capital_expenditure": 17085000, "free_cash_flow": 62104000, "dividends_paid": 0, "share_repurchases": -166000, "shares_issued": null, "net_debt_issued": -4509000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "ebit": -7464000, "ebitda": 26481000, "pretax_income": -24009000, "tax_provision": 5116000, "net_income": -27779000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 171436000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 45019000, "capital_expenditure": 17085000, "free_cash_flow": 62104000, "dividends_paid": 0, "share_repurchases": -166000, "shares_issued": null, "net_debt_issued": -4509000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "ebit": -7464000, "ebitda": 26481000, "pretax_income": -24009000, "tax_provision": 5116000, "net_income": -27779000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1424937000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 171436000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 45019000, "capital_expenditure": 17085000, "free_cash_flow": 62104000, "dividends_paid": 0, "share_repurchases": -166000, "shares_issued": null, "net_debt_issued": -4509000 } } ] }, "strategy_matches": [ { "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": "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 } }